|
(単位:千ドル)
|
1Q11
|
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
|
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
|
1,757
|
1,784
|
1,800
|
1,878
|
2,147
|
2,291
|
2,303
|
2,328
|
2,211
|
2,244
|
2,180
|
2,254
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
6,373
|
6,118
|
6,224
|
6,373
|
6,664
|
6,607
|
6,588
|
6,416
|
6,600
|
7,105
|
6,731
|
6,177
|
6,935
|
6,857
|
6,711
|
6,565
|
6,880
|
12,148
|
12,544
|
14,128
|
8,700
|
7,700
|
7,600
|
7,700
|
7,800
|
7,400
|
7,500
|
7,200
|
6,400
|
6,900
|
6,600
|
7,100
|
7,700
|
7,500
|
9,500
|
8,800
|
8,800
|
7,000
|
7,500
|
1,900
|
8,400
|
9,000
|
9,500
|
10,000
|
8,400
|
10,100
|
10,400
|
9,400
|
8,200
|
7,500
|
11,200
|
11,600
|
10,400
|
12,000
|
14,500
|
12,400
|
10,900
|
9,500
|
10,700
|
12,200
|
2,800
|
|
営業キャッシュフロー
|
29,296
|
37,125
|
28,036
|
36,302
|
31,855
|
27,543
|
40,708
|
41,740
|
51,356
|
22,114
|
37,396
|
63,000
|
90,482
|
47,549
|
11,249
|
-
|
6,981
|
52,597
|
29,878
|
51,044
|
24,900
|
40,900
|
44,100
|
56,400
|
-2,900
|
31,400
|
41,100
|
36,600
|
23,500
|
33,000
|
11,500
|
-
|
7,800
|
37,800
|
6,600
|
31,500
|
15,800
|
-1,900
|
16,800
|
30,000
|
-59,300
|
71,800
|
126,700
|
-39,300
|
-9,900
|
-46,500
|
-50,300
|
-1,800
|
-7,700
|
-33,200
|
-900
|
-22,100
|
-54,700
|
-18,600
|
2,600
|
700
|
6,600
|
-16,300
|
-13,600
|
21,100
|
10,600
|
|
資本的支出
|
-1,959
|
-1,065
|
-158
|
-610
|
-2,109
|
-3,107
|
-2,000
|
-2,192
|
-2,461
|
-4,547
|
-1,574
|
-2,791
|
-5,265
|
-2,833
|
-1,555
|
-4,618
|
-11,502
|
-5,946
|
-4,457
|
-1,995
|
-1,000
|
-1,100
|
-700
|
-2,200
|
-1,500
|
-2,400
|
-1,500
|
-700
|
-1,600
|
-2,100
|
-2,900
|
-1,800
|
-1,300
|
-2,800
|
-3,100
|
-1,400
|
-1,400
|
-3,400
|
-3,000
|
-2,400
|
-1,500
|
-7,100
|
-10,100
|
-3,000
|
-3,400
|
-6,300
|
-6,700
|
-17,700
|
-14,600
|
-23,500
|
-18,800
|
-
|
-10,000
|
-6,700
|
-5,200
|
-3,500
|
-3,600
|
-5,300
|
-2,800
|
-2,800
|
-4,700
|
|
投資キャッシュフロー
|
16,673
|
-52,605
|
42,480
|
-60,938
|
-2,532
|
15,635
|
-43,817
|
-8,174
|
-5,005
|
-34,037
|
48,081
|
-84,629
|
-8,057
|
10,722
|
-471
|
-
|
27,576
|
-8,748
|
24,885
|
-2,813
|
9,000
|
-40,500
|
-16,100
|
-43,800
|
-158,000
|
-2,100
|
9,500
|
4,300
|
-15,200
|
-4,600
|
-700
|
-
|
-279,000
|
-8,100
|
-3,800
|
4,500
|
-7,100
|
-7,200
|
23,300
|
10,300
|
17,100
|
8,200
|
1,100
|
291,000
|
-25,900
|
-41,300
|
-12,000
|
11,400
|
-35,600
|
34,600
|
11,800
|
-2,500
|
-12,000
|
-7,100
|
-6,400
|
7,500
|
-5,900
|
-8,300
|
-6,900
|
-6,200
|
-6,000
|
|
自己株式の取得による支出
|
28,606
|
61,930
|
88,071
|
21,883
|
37,181
|
18,285
|
12,005
|
60,996
|
46,199
|
33,684
|
44,822
|
21,563
|
102,316
|
77,808
|
41,890
|
65,689
|
45,629
|
58,323
|
61,994
|
44,754
|
38,000
|
24,900
|
45,000
|
54,700
|
21,300
|
10,300
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-15,504
|
-40,156
|
-70,807
|
9,868
|
-19,297
|
3,007
|
-926
|
-52,029
|
-37,120
|
-15,237
|
-41,577
|
13,379
|
-101,511
|
-71,659
|
3,421
|
-
|
-28,854
|
-52,274
|
-55,984
|
-40,188
|
-10,300
|
48,400
|
-42,200
|
-64,200
|
175,800
|
-4,000
|
-36,700
|
-63,300
|
-23,300
|
-26,100
|
-4,300
|
-
|
252,100
|
-32,600
|
-9,400
|
-27,800
|
-12,300
|
1,100
|
200
|
1,000
|
-3,900
|
-48,500
|
-26,500
|
-74,500
|
-1,100
|
-4,800
|
2,500
|
-3,600
|
-2,100
|
-4,900
|
38,400
|
-2,500
|
121,900
|
-8,800
|
2,400
|
-3,100
|
2,100
|
13,600
|
2,600
|
56,200
|
-8,200
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
3,000
|
-21,600
|
-16,400
|
18,300
|
5,900
|
|
FCFマージン(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
1.4
|
-11.0
|
-7.7
|
8.9
|
2.8
|