|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
2,223
|
1,698
|
1,362
|
1,344
|
1,418
|
1,379
|
1,497
|
1,484
|
1,459
|
1,414
|
1,468
|
1,488
|
1,489
|
1,675
|
1,725
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
2,503
|
3,055
|
1,660
|
1,977
|
2,158
|
2,543
|
1,907
|
2,133
|
1,209
|
2,076
|
2,274
|
2,396
|
2,297
|
2,704
|
3,078
|
2,661
|
5,348
|
3,441
|
4,688
|
3,495
|
3,541
|
4,210
|
4,472
|
2,796
|
3,773
|
5,188
|
4,343
|
4,927
|
5,303
|
5,291
|
7,182
|
8,462
|
8,002
|
8,195
|
7,564
|
7,492
|
9,012
|
9,287
|
10,051
|
10,709
|
10,573
|
11,926
|
14,138
|
15,538
|
14,533
|
15,152
|
16,640
|
17,928
|
19,030
|
17,973
|
22,095
|
24,666
|
23,853
|
22,592
|
28,826
|
24,275
|
27,577
|
30,585
|
|
営業キャッシュフロー
|
-
|
16,870
|
14,829
|
13,059
|
20,891
|
17,457
|
23,864
|
20,100
|
13,596
|
32,690
|
23,001
|
19,144
|
-
|
32,685
|
40,445
|
15,175
|
27,513
|
41,346
|
36,119
|
40,426
|
19,081
|
41,991
|
37,848
|
61,276
|
11,319
|
44,044
|
47,427
|
51,301
|
-
|
35,224
|
34,031
|
35,187
|
37,220
|
39,939
|
34,562
|
11,588
|
48,800
|
42,480
|
38,017
|
39,885
|
45,510
|
59,685
|
40,103
|
31,792
|
52,690
|
39,920
|
55,228
|
58,716
|
40,570
|
58,573
|
88,359
|
54,738
|
73,262
|
62,299
|
104,704
|
75,260
|
74,050
|
93,110
|
147,050
|
|
資本的支出
|
-
|
-1,676
|
-1,402
|
-1,796
|
-1,454
|
-1,086
|
-3,537
|
-598
|
-1,035
|
-1,568
|
-1,539
|
-1,156
|
-2,424
|
-3,096
|
-2,739
|
-3,098
|
-2,671
|
-3,850
|
-1,873
|
-1,906
|
-2,201
|
-1,358
|
-1,378
|
-789
|
-1,914
|
-1,194
|
-2,302
|
-2,174
|
-1,881
|
-1,481
|
-1,770
|
-616
|
-2,689
|
-8,053
|
-3,835
|
-1,245
|
-507
|
-176
|
-802
|
-569
|
-602
|
-987
|
-1,858
|
-1,159
|
-1,084
|
-1,909
|
-2,435
|
-666
|
-1,009
|
-1,086
|
-1,969
|
-2,321
|
-2,217
|
-1,009
|
-3,128
|
-891
|
-3,980
|
-5,928
|
-4,658
|
|
投資キャッシュフロー
|
-
|
-488
|
-1,402
|
310
|
-2,337
|
-2,545
|
-2,437
|
-1,713
|
-1,975
|
-1,767
|
-2,350
|
-1,583
|
-
|
-6,277
|
-1,369
|
-4,377
|
-945
|
-6,122
|
-2,099
|
-488
|
4,494
|
730
|
-1,378
|
-12,419
|
259
|
3,776
|
2,614
|
-14,772
|
-
|
-1,481
|
894
|
823
|
-2,689
|
-8,053
|
-3,835
|
-1,245
|
-507
|
-176
|
-802
|
-569
|
-602
|
-987
|
-1,858
|
-1,159
|
-1,084
|
-1,909
|
-2,435
|
-666
|
-1,009
|
-1,086
|
-1,969
|
-2,321
|
-2,217
|
-1,009
|
-3,128
|
-891
|
-3,980
|
-5,928
|
-4,658
|
|
自己株式の取得による支出
|
-
|
29,573
|
37,575
|
33,487
|
16,748
|
21,432
|
31,488
|
20,474
|
14,428
|
13,813
|
15,484
|
33,179
|
25,126
|
15,401
|
25,498
|
36,033
|
25,297
|
25,509
|
25,299
|
57,791
|
35,021
|
25,156
|
49,965
|
56,619
|
25,001
|
80
|
50,007
|
55,815
|
47,899
|
20,844
|
24,764
|
30,160
|
20,078
|
36,221
|
35,028
|
43,032
|
123
|
368
|
38
|
46,402
|
33,084
|
20,756
|
20,176
|
77,108
|
50,679
|
51,242
|
25,431
|
101,688
|
67,427
|
26,601
|
331
|
113,834
|
75,712
|
51,604
|
45,216
|
136,447
|
50,191
|
51,549
|
76,975
|
|
財務キャッシュフロー
|
-
|
-24,607
|
-14,061
|
-13,745
|
-14,495
|
-11,993
|
-23,309
|
-13,688
|
-12,479
|
-11,174
|
-14,467
|
-25,940
|
-
|
-14,773
|
-23,738
|
-29,176
|
-23,794
|
-24,888
|
-24,416
|
-52,750
|
-34,970
|
-25,060
|
-49,921
|
-56,619
|
-25,001
|
-80
|
-50,007
|
-55,815
|
-
|
-20,844
|
-24,764
|
-30,160
|
-20,078
|
-36,221
|
-35,028
|
-43,032
|
-123
|
-368
|
-38
|
-46,402
|
-33,084
|
-20,756
|
-20,176
|
-77,108
|
-50,679
|
-51,242
|
-25,431
|
-101,688
|
-67,427
|
-26,601
|
-331
|
-113,834
|
-75,712
|
-51,604
|
-45,216
|
-136,447
|
-50,191
|
-51,549
|
-76,975
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,576
|
74,369
|
70,070
|
87,182
|
142,392
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39.7
|
28.3
|
25.7
|
31.6
|
52.7
|