|
(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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,417
|
8,361
|
8,738
|
9,025
|
11,325
|
14,114
|
14,454
|
15,159
|
15,543
|
14,704
|
17,175
|
17,514
|
18,266
|
20,315
|
22,521
|
26,194
|
27,583
|
28,510
|
30,201
|
32,774
|
33,281
|
34,501
|
35,510
|
35,982
|
36,484
|
36,567
|
40,335
|
41,481
|
42,186
|
42,543
|
42,646
|
42,609
|
41,967
|
42,990
|
|
株式報酬費用
|
87
|
86
|
120
|
221
|
235
|
226
|
263
|
332
|
329
|
388
|
733
|
893
|
834
|
822
|
1,024
|
1,170
|
1,232
|
1,240
|
1,501
|
1,632
|
1,665
|
1,672
|
2,439
|
2,678
|
2,633
|
2,661
|
3,696
|
3,673
|
3,542
|
3,070
|
3,947
|
4,225
|
4,311
|
2,036
|
4,830
|
-3,990
|
4,298
|
6,038
|
6,971
|
5,580
|
5,111
|
5,133
|
5,352
|
6,155
|
5,242
|
2,704
|
5,729
|
5,754
|
5,460
|
4,282
|
4,625
|
2,408
|
5,249
|
6,051
|
3,867
|
3,899
|
|
営業キャッシュフロー
|
10,862
|
2,289
|
1,769
|
12,546
|
315
|
6,367
|
1,139
|
13,895
|
6,418
|
979
|
7,471
|
9,215
|
6,514
|
22,541
|
-2,841
|
30,204
|
-2,023
|
40,290
|
13,953
|
3,325
|
32,455
|
47,414
|
-10,907
|
30,316
|
13,142
|
67,350
|
25,808
|
65,409
|
36,196
|
72,600
|
27,884
|
65,930
|
13,164
|
26,208
|
73,386
|
47,395
|
50,292
|
28,453
|
68,672
|
104,713
|
-23,039
|
97,335
|
155,512
|
181,930
|
-950
|
179,301
|
115,479
|
114,842
|
35,176
|
137,482
|
51,532
|
102,651
|
40,077
|
149,390
|
9,104
|
130,843
|
|
資本的支出
|
-475
|
-793
|
-835
|
-1,358
|
-3,088
|
-2,614
|
-1,308
|
-2,216
|
-1,690
|
-3,455
|
-914
|
-1,454
|
-1,816
|
-2,358
|
-1,866
|
-1,369
|
-1,496
|
-3,227
|
-2,913
|
-3,157
|
-4,796
|
-4,540
|
-3,484
|
-5,290
|
-4,464
|
-9,259
|
-7,641
|
-6,426
|
-12,006
|
-8,413
|
-10,005
|
-8,172
|
-7,580
|
-3,725
|
-10,854
|
-9,941
|
-14,239
|
-12,106
|
-17,810
|
-20,649
|
-18,668
|
-25,799
|
-18,970
|
-16,446
|
-20,266
|
-16,225
|
-10,939
|
-11,557
|
-15,495
|
-16,916
|
-17,853
|
-25,418
|
-20,171
|
-18,275
|
-26,298
|
-18,177
|
|
投資キャッシュフロー
|
-6,202
|
-1,852
|
-4,532
|
-1,362
|
-8,594
|
-22,734
|
-833
|
-1,714
|
-18,244
|
-3,465
|
-902
|
-56,517
|
-9,331
|
-11,871
|
-41,426
|
-22,318
|
-79,404
|
-4,239
|
-39,124
|
-33,763
|
-49,839
|
-31,272
|
-13,590
|
-78,744
|
-17,995
|
-162,808
|
-103,508
|
-174,915
|
-32,577
|
-60,370
|
-9,855
|
-5,211
|
-31,840
|
-3,177
|
-110,407
|
-192,460
|
-45,045
|
-235,848
|
-62,823
|
-231,018
|
-143,119
|
-44,441
|
-21,324
|
-112,583
|
-23,577
|
-41,970
|
-9,916
|
-11,082
|
-370,724
|
-16,089
|
-98,588
|
-27,448
|
-66,086
|
-20,532
|
-50,277
|
-69,591
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,837
|
5,770
|
5,658
|
6,365
|
6,573
|
6,488
|
6,426
|
7,537
|
8,288
|
7,378
|
7,341
|
9,862
|
10,761
|
9,746
|
9,753
|
11,880
|
13,013
|
12,034
|
12,024
|
13,116
|
13,862
|
13,089
|
13,023
|
15,300
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
3,567
|
2,511
|
0
|
0
|
-
|
-
|
3,245
|
7,000
|
5,650
|
0
|
0
|
16,987
|
2,865
|
1,802
|
0
|
547
|
0
|
0
|
0
|
-
|
13,470
|
40,615
|
20,943
|
32,539
|
-
|
-
|
15,550
|
0
|
4,736
|
2,820
|
-
|
-
|
10,395
|
16,995
|
24,778
|
15,607
|
6,599
|
30,133
|
3,660
|
8,116
|
454
|
6,578
|
-
|
-
|
-
|
-
|
8,511
|
23,458
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,126
|
-127
|
3,457
|
-11,033
|
7,772
|
15,913
|
715
|
-8,258
|
16,958
|
-7,990
|
-6,580
|
50,602
|
2,206
|
-13,259
|
44,213
|
-1,349
|
76,231
|
-37,374
|
35,743
|
19,814
|
18,826
|
-11,170
|
28,967
|
49,115
|
-382
|
91,854
|
75,004
|
109,539
|
-3,417
|
-5,641
|
-16,470
|
-45,601
|
-26,191
|
-6,492
|
-11,694
|
127,485
|
-43,843
|
259,626
|
-19,369
|
204,272
|
107,155
|
-39,715
|
-157,944
|
-99,769
|
32,463
|
-134,203
|
-123,024
|
-108,801
|
341,749
|
-95,043
|
55,702
|
-94,248
|
79,009
|
-193,445
|
39,897
|
-55,518
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77,233
|
19,906
|
131,115
|
-17,194
|
112,666
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.1
|
2.0
|
12.5
|
-1.8
|
12.2
|