|
(単位:千ドル)
|
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
|
776
|
972
|
2,328
|
2,366
|
2,662
|
2,713
|
3,429
|
3,451
|
3,768
|
4,568
|
3,564
|
4,027
|
3,678
|
3,658
|
3,525
|
4,152
|
12,399
|
22,175
|
22,199
|
24,580
|
25,832
|
23,964
|
25,730
|
25,551
|
25,394
|
25,416
|
24,757
|
24,762
|
23,921
|
23,904
|
23,816
|
23,661
|
23,805
|
22,526
|
22,052
|
22,266
|
21,036
|
20,067
|
19,989
|
20,573
|
18,963
|
19,191
|
27,814
|
27,995
|
27,995
|
26,460
|
26,446
|
26,391
|
26,183
|
25,982
|
25,820
|
24,155
|
24,163
|
24,039
|
23,487
|
23,027
|
22,739
|
22,373
|
|
株式報酬費用
|
1,852
|
1,603
|
1,180
|
989
|
1,112
|
1,850
|
5,205
|
1,798
|
400
|
3,572
|
3,579
|
3,400
|
3,100
|
4,691
|
7,382
|
6,708
|
3,675
|
8,309
|
17,300
|
8,800
|
8,839
|
7,754
|
9,700
|
6,144
|
6,448
|
6,008
|
5,936
|
5,578
|
5,077
|
5,209
|
4,457
|
3,122
|
3,428
|
2,393
|
2,451
|
1,586
|
2,740
|
2,123
|
2,647
|
3,460
|
3,822
|
3,671
|
7,617
|
4,308
|
3,390
|
3,185
|
2,700
|
2,800
|
3,200
|
2,700
|
2,600
|
2,600
|
2,800
|
3,000
|
2,600
|
2,200
|
3,000
|
2,900
|
|
営業キャッシュフロー
|
-3,346
|
-6,307
|
-11,499
|
-6,104
|
-1,927
|
-5,721
|
-14,745
|
-5,925
|
-11,472
|
-26,050
|
-29,046
|
-15,495
|
-21,077
|
-24,761
|
238,793
|
-34,055
|
-31,363
|
-9,351
|
-9,206
|
42,842
|
-31,896
|
30,306
|
-33,919
|
-22,664
|
-37,607
|
2,110
|
-35,520
|
-17,079
|
-21,883
|
-34,659
|
-48,988
|
-53,631
|
-23,866
|
-46,037
|
-43,370
|
-14,423
|
63,011
|
34,258
|
26,037
|
-15,453
|
33,396
|
-5,643
|
-19,856
|
-11,477
|
-32,236
|
-31,620
|
-22,647
|
-365
|
33,109
|
-38,294
|
-35,566
|
-26,435
|
-
|
-
|
-34,554
|
-83,420
|
-34,647
|
-25,921
|
|
資本的支出
|
-707
|
-704
|
-175
|
-233
|
-656
|
-408
|
-755
|
-1,299
|
-937
|
-971
|
-861
|
-1,606
|
-1,468
|
-799
|
-363
|
-1,076
|
-2,983
|
-6,424
|
-9,812
|
-3,054
|
-4,149
|
-1,532
|
-9,537
|
-7,268
|
-15,256
|
-14,463
|
-5,973
|
-6,819
|
-12,031
|
-3,035
|
-2,932
|
-3,500
|
-2,434
|
-3,875
|
-5,626
|
-11,523
|
-9,736
|
-6,797
|
-9,245
|
-8,947
|
-7,234
|
-6,730
|
-5,251
|
-5,379
|
-7,612
|
-6,336
|
-3,037
|
-6,013
|
-4,203
|
-3,022
|
-4,443
|
-7,217
|
-7,937
|
-5,413
|
-3,194
|
-3,283
|
-3,135
|
-2,666
|
|
投資キャッシュフロー
|
12,100
|
39,143
|
-17,872
|
-4,526
|
-10,801
|
8,430
|
-649
|
-53,199
|
45,292
|
38,873
|
-264
|
-3,067
|
-1,545
|
-799
|
-363
|
-98,095
|
7,174
|
-7,937
|
-10,062
|
-23,647
|
19,486
|
-6,479
|
-6,442
|
-9,970
|
-16,301
|
-13,954
|
-5,146
|
-6,520
|
-11,571
|
-2,882
|
-4,132
|
-3,191
|
-2,191
|
-3,756
|
-5,619
|
-11,465
|
5,501
|
-6,744
|
-1,106
|
-8,842
|
54,576
|
-8,679
|
-4,903
|
108,495
|
-4,682
|
-7,872
|
-7,717
|
-5,491
|
-3,572
|
-1,418
|
-4,395
|
-7,162
|
247,784
|
115,987
|
40,528
|
-2,834
|
194,648
|
-2,046
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
0
|
23,759
|
16,464
|
-
|
-
|
15,278
|
13,507
|
|
財務キャッシュフロー
|
-146
|
-8,356
|
4,878
|
1,879
|
-1,774
|
1,048
|
169,641
|
-3,317
|
2,813
|
17,037
|
-96
|
-3,905
|
7,135
|
4,129
|
13,812
|
4,670
|
14,694
|
-171
|
53
|
-37,986
|
960
|
1,778
|
2,174
|
31,741
|
22,902
|
4,226
|
49,191
|
4,020
|
-3,005
|
90,703
|
163,875
|
-39,276
|
-19,995
|
70,644
|
-1,611
|
12,888
|
-54,461
|
8,108
|
-7,192
|
265
|
-4,256
|
832
|
-7,891
|
12,274
|
8,444
|
10,144
|
-13,119
|
3,462
|
2,105
|
-3,751
|
20,613
|
-2,115
|
206,140
|
-40,472
|
-4,022
|
-79,489
|
-16,206
|
-18,339
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-37,748
|
-86,703
|
-37,782
|
-28,587
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-25.2
|
-55.3
|
-24.9
|
-19.3
|