|
(単位:千ドル)
|
3Q11
|
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
|
3,615
|
3,609
|
3,884
|
4,632
|
4,650
|
4,942
|
9,387
|
9,416
|
9,109
|
8,743
|
8,656
|
8,999
|
9,192
|
9,215
|
9,477
|
8,644
|
8,514
|
8,508
|
8,379
|
7,714
|
7,392
|
7,866
|
6,358
|
5,995
|
5,875
|
5,887
|
5,768
|
5,933
|
1,263
|
5,028
|
4,937
|
4,612
|
4,829
|
4,630
|
4,753
|
4,860
|
4,688
|
4,661
|
3,220
|
3,041
|
2,984
|
2,807
|
2,591
|
2,447
|
2,225
|
2,011
|
1,855
|
1,625
|
1,670
|
1,488
|
1,560
|
1,713
|
1,753
|
1,684
|
1,607
|
1,818
|
2,887
|
|
株式報酬費用
|
3,454
|
3,392
|
3,395
|
4,019
|
3,566
|
3,590
|
4,391
|
4,511
|
4,970
|
5,130
|
4,934
|
5,162
|
4,788
|
4,348
|
4,058
|
4,111
|
4,308
|
4,411
|
5,019
|
4,870
|
4,649
|
5,128
|
5,701
|
5,583
|
5,735
|
8,150
|
8,970
|
9,554
|
-213
|
6,458
|
6,739
|
6,986
|
8,954
|
6,336
|
9,172
|
7,218
|
7,779
|
6,960
|
6,902
|
6,210
|
5,923
|
4,697
|
5,129
|
3,440
|
4,468
|
4,665
|
4,687
|
4,285
|
4,301
|
4,544
|
5,888
|
5,620
|
6,626
|
5,496
|
6,675
|
8,808
|
8,736
|
|
営業キャッシュフロー
|
43,189
|
12,792
|
1,844
|
22,924
|
17,483
|
45,077
|
11,086
|
16,631
|
14,108
|
5,554
|
37,162
|
24,838
|
41,410
|
-365
|
38,872
|
-
|
-
|
61,859
|
26,817
|
42,351
|
-
|
9,261
|
-5,880
|
98,051
|
-
|
56,996
|
-16,929
|
33,789
|
-177,067
|
-37,193
|
27,266
|
-26,117
|
49,569
|
29,005
|
63,165
|
42,892
|
46,088
|
13,737
|
-5,227
|
-17,008
|
3,919
|
1,294
|
5,152
|
-15,245
|
-4,933
|
9,122
|
-34,590
|
26,050
|
56,271
|
17,190
|
18,445
|
107,680
|
21,482
|
-8,749
|
-1,771
|
-7,382
|
19,508
|
|
資本的支出
|
-1,896
|
-1,462
|
-5,402
|
-4,628
|
-3,270
|
-2,761
|
-4,998
|
-3,950
|
-6,341
|
-3,085
|
-6,333
|
-4,003
|
-5,917
|
-5,633
|
-2,567
|
-2,942
|
-2,858
|
-2,056
|
-3,004
|
-1,924
|
-3,988
|
-3,434
|
-2,728
|
-3,643
|
-3,869
|
-3,185
|
-10,183
|
-6,515
|
7,632
|
-5,958
|
-3,465
|
-2,374
|
-2,433
|
-1,275
|
-2,356
|
-2,481
|
-4,184
|
-1,588
|
-2,968
|
-2,362
|
-2,946
|
-957
|
-1,080
|
-2,096
|
-1,624
|
-870
|
-729
|
-2,002
|
-2,198
|
-2,510
|
-2,307
|
-1,685
|
-2,492
|
-1,396
|
-3,531
|
-9,704
|
-5,884
|
|
投資キャッシュフロー
|
-286
|
-78,079
|
4,136
|
-51,228
|
-5,137
|
81,371
|
-144,316
|
-6,345
|
29,557
|
-8,543
|
7,639
|
-8,974
|
-20,869
|
9,406
|
22,431
|
-
|
-
|
-12,061
|
-23,106
|
-4,525
|
-
|
-5,594
|
8,067
|
-16,322
|
-
|
-3,444
|
-10,529
|
-27,515
|
-1,701
|
35,841
|
20,036
|
-2,654
|
-3,764
|
-1,506
|
-8,388
|
-2,520
|
-4,422
|
-1,770
|
-3,113
|
-2,550
|
-2,552
|
-50,952
|
-45,629
|
-1,517
|
18,581
|
-14,597
|
-263
|
-1,611
|
-10,962
|
-11,339
|
-1,566
|
-10,986
|
-2,266
|
-1,260
|
-15,640
|
-9,660
|
3,919
|
|
自己株式の取得による支出
|
0
|
596
|
219
|
0
|
35
|
336
|
147
|
3
|
63,099
|
15,908
|
28,714
|
23,384
|
25,212
|
8,572
|
72,464
|
26,495
|
12,778
|
10,356
|
16,811
|
449
|
15,322
|
11,631
|
45,000
|
29,999
|
26,531
|
0
|
0
|
15,000
|
15,000
|
15,000
|
16,980
|
20,385
|
23,581
|
15,008
|
7,500
|
0
|
1,292
|
-
|
-
|
28,635
|
21,366
|
9,377
|
15,000
|
0
|
0
|
-
|
-
|
-
|
-
|
11,444
|
10,000
|
1,473
|
10,171
|
8,162
|
7,500
|
20,000
|
15,000
|
|
財務キャッシュフロー
|
1,952
|
5,647
|
1,917
|
5,750
|
2,085
|
3,618
|
1,066
|
3,264
|
-61,140
|
-10,364
|
-27,475
|
-21,026
|
-21,127
|
-3,874
|
-70,949
|
-
|
-
|
-4,885
|
-4,558
|
9,883
|
-
|
-8,467
|
-47,179
|
-25,832
|
-
|
2,373
|
-3,940
|
159,969
|
-13,825
|
-14,015
|
-18,371
|
-17,838
|
-23,599
|
-13,415
|
-6,436
|
7,487
|
4,302
|
5,087
|
-26,233
|
-26,116
|
-20,862
|
-7,288
|
-17,300
|
641
|
-76
|
2,166
|
-1,985
|
667
|
-51
|
-9,912
|
-12,431
|
-31
|
-6,539
|
-6,624
|
-11,380
|
-20,498
|
-17,003
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,990
|
-10,145
|
-5,302
|
-17,086
|
13,624
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.4
|
-6.3
|
-3.1
|
-9.3
|
7.5
|