|
(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
|
1,029
|
1,284
|
1,380
|
0
|
1,417
|
1,446
|
1,431
|
1,286
|
1,330
|
1,700
|
2,603
|
2,333
|
2,392
|
2,707
|
2,743
|
2,783
|
2,830
|
3,119
|
3,165
|
3,216
|
3,278
|
3,260
|
3,104
|
3,709
|
3,361
|
3,659
|
2,762
|
2,848
|
3,504
|
4,051
|
3,600
|
5,281
|
5,605
|
5,090
|
4,821
|
4,989
|
5,037
|
5,061
|
4,851
|
4,897
|
5,730
|
13,070
|
20,033
|
20,864
|
20,198
|
30,406
|
19,602
|
19,054
|
18,433
|
18,485
|
18,426
|
18,863
|
20,253
|
21,243
|
21,168
|
27,322
|
21,191
|
21,342
|
|
株式報酬費用
|
442
|
528
|
712
|
1,039
|
1,469
|
1,556
|
2,225
|
2,225
|
3,777
|
3,286
|
3,975
|
5,537
|
7,686
|
7,623
|
7,517
|
7,296
|
8,826
|
9,728
|
8,490
|
7,665
|
7,361
|
7,732
|
7,400
|
7,345
|
8,663
|
8,194
|
8,385
|
7,047
|
8,108
|
8,186
|
7,434
|
7,783
|
9,244
|
9,189
|
8,847
|
9,222
|
10,954
|
10,896
|
10,110
|
10,461
|
10,784
|
10,890
|
11,189
|
11,544
|
12,682
|
12,677
|
11,990
|
10,955
|
12,530
|
12,420
|
13,151
|
12,524
|
13,230
|
12,266
|
14,553
|
15,472
|
13,978
|
13,499
|
|
営業キャッシュフロー
|
-
|
-7,596
|
-17,545
|
-20,229
|
-11,177
|
-21,179
|
-13,789
|
-13,310
|
-9,837
|
-6,280
|
-4,736
|
8,218
|
8,976
|
13,011
|
493
|
8,651
|
2,817
|
17,035
|
-3,121
|
7,541
|
11,684
|
17,349
|
6
|
3,656
|
-2,808
|
16,931
|
-2,689
|
13,710
|
16,629
|
21,220
|
3,499
|
22,763
|
-
|
25,904
|
6,208
|
-15,624
|
39,781
|
46,667
|
12,081
|
30,134
|
60,287
|
23,215
|
30,777
|
29,806
|
42,654
|
42,037
|
19,128
|
43,499
|
44,438
|
47,584
|
49,101
|
53,236
|
53,920
|
33,132
|
35,459
|
12,012
|
60,834
|
43,689
|
|
資本的支出
|
-1,649
|
-2,483
|
-2,901
|
-4,366
|
-6,258
|
-4,732
|
-2,932
|
-1,740
|
-4,696
|
-3,426
|
-3,808
|
-6,023
|
-4,946
|
-7,112
|
-9,237
|
-13,305
|
-9,604
|
-9,124
|
-7,053
|
-8,868
|
-3,906
|
-4,882
|
-3,616
|
-5,155
|
-5,419
|
-5,076
|
-5,184
|
-2,634
|
-4,453
|
-2,243
|
-2,018
|
-2,052
|
-1,592
|
-4,497
|
-6,724
|
-8,906
|
-7,763
|
-14,408
|
-13,073
|
-10,551
|
-13,076
|
-9,166
|
-7,668
|
-11,735
|
-5,181
|
-5,492
|
-6,565
|
-3,404
|
-3,394
|
-1,798
|
-2,836
|
-1,590
|
-4,092
|
-2,118
|
-8,548
|
-2,697
|
-3,870
|
-218
|
|
投資キャッシュフロー
|
-
|
-11,768
|
-2,530
|
-47,542
|
-1,809
|
22,359
|
-56,251
|
-5,523
|
3,615
|
14,599
|
9,019
|
-30,574
|
-101,801
|
4,017
|
-1,163
|
-19,483
|
-6,840
|
7,255
|
-21,875
|
-19,642
|
-13,320
|
-6,917
|
-143,836
|
-61,150
|
-27,478
|
8,699
|
-10,293
|
59,573
|
94,459
|
-123,163
|
78,481
|
-181,799
|
-
|
-30,795
|
-28,566
|
36,123
|
-202,847
|
-82,317
|
-55,664
|
3,033
|
-35,077
|
66,918
|
-208,019
|
19,161
|
-47,516
|
11,189
|
66,183
|
7,326
|
-4,342
|
8,374
|
-15,530
|
-15,215
|
-52,163
|
-368
|
-25,629
|
62,163
|
43,614
|
19,333
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
50,041
|
48,248
|
|
財務キャッシュフロー
|
-
|
49,130
|
-880
|
64,003
|
250
|
237
|
86,186
|
1,187
|
979
|
813
|
1,964
|
111,794
|
-
|
-
|
4,047
|
2,657
|
1,823
|
-
|
3,041
|
2,381
|
769
|
-
|
216,856
|
2,338
|
2,688
|
-
|
419
|
2,025
|
2,982
|
-
|
530
|
3,737
|
1,423
|
-2,020
|
-1,281
|
3,464
|
209,758
|
10,363
|
10,325
|
5,908
|
3,052
|
361,409
|
-181,585
|
-153,657
|
-7,775
|
-58,511
|
-153,905
|
440
|
-27,787
|
-1,779
|
-2,817
|
24,980
|
-2,845
|
-1,955
|
-2,994
|
-57,505
|
-257,476
|
-51,652
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,014
|
26,911
|
9,315
|
56,964
|
43,471
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
15.9
|
5.1
|
31.7
|
22.1
|