|
(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
|
2,836
|
2,820
|
2,844
|
2,654
|
2,594
|
2,938
|
2,904
|
2,859
|
3,096
|
2,947
|
3,070
|
3,030
|
3,068
|
3,055
|
3,433
|
3,681
|
4,292
|
4,432
|
3,422
|
3,423
|
3,629
|
3,359
|
3,323
|
3,384
|
3,826
|
3,321
|
3,522
|
3,609
|
4,123
|
4,392
|
5,135
|
5,891
|
7,758
|
9,116
|
8,900
|
9,900
|
10,900
|
25,700
|
12,800
|
15,200
|
14,500
|
14,900
|
15,300
|
15,800
|
15,900
|
16,200
|
17,200
|
18,100
|
18,700
|
18,800
|
18,800
|
19,200
|
21,300
|
21,500
|
21,700
|
22,300
|
22,000
|
24,400
|
|
株式報酬費用
|
1,790
|
2,128
|
2,609
|
2,546
|
2,345
|
2,420
|
2,995
|
3,849
|
2,956
|
2,883
|
4,360
|
4,217
|
9,670
|
4,272
|
5,305
|
4,325
|
4,222
|
5,326
|
5,271
|
5,513
|
6,066
|
6,767
|
7,124
|
7,531
|
8,896
|
8,390
|
8,181
|
6,936
|
16,088
|
6,316
|
5,784
|
8,294
|
6,626
|
7,996
|
7,900
|
5,800
|
6,600
|
15,600
|
8,600
|
9,000
|
8,200
|
8,600
|
9,500
|
11,200
|
9,000
|
11,200
|
12,100
|
13,100
|
10,500
|
12,600
|
14,200
|
17,000
|
18,100
|
20,000
|
18,200
|
7,500
|
16,700
|
20,300
|
|
営業キャッシュフロー
|
-836
|
-7,668
|
-8,903
|
-11,114
|
-3,449
|
-5,593
|
-1,200
|
4,372
|
3,694
|
-3,518
|
-1,017
|
508
|
4,822
|
4,607
|
-3,488
|
785
|
8,746
|
-18,595
|
-10,517
|
3,681
|
2,677
|
20,070
|
-21,835
|
17,964
|
23,278
|
21,800
|
-4,266
|
-6,129
|
15,855
|
30,439
|
6,367
|
13,910
|
31,190
|
46,933
|
-3,600
|
26,400
|
62,200
|
-1,000
|
-35,100
|
18,300
|
-25,800
|
-25,500
|
-13,700
|
25,300
|
56,700
|
50,700
|
500
|
44,000
|
56,000
|
45,200
|
87,600
|
96,500
|
98,500
|
147,700
|
63,800
|
196,500
|
125,700
|
183,300
|
|
資本的支出
|
-3,278
|
-2,276
|
-1,699
|
-2,550
|
-4,687
|
-2,055
|
-1,069
|
-1,626
|
-1,822
|
-2,790
|
-2,157
|
-3,588
|
-3,108
|
-2,633
|
-4,346
|
-255
|
-2,525
|
-3,482
|
-3,160
|
-2,745
|
-13,300
|
-2,910
|
-25,679
|
-13,389
|
-8,745
|
-29,413
|
-35,374
|
-54,563
|
-37,622
|
-34,795
|
-45,255
|
-46,694
|
-22,636
|
-49,115
|
-26,900
|
-24,800
|
-36,800
|
-40,500
|
-32,900
|
-19,900
|
-27,300
|
-31,800
|
-12,800
|
-14,600
|
-31,100
|
-64,400
|
-10,500
|
-15,700
|
-20,100
|
-29,300
|
-22,100
|
-22,500
|
-26,700
|
-53,600
|
-12,300
|
-18,600
|
-25,600
|
-135,100
|
|
投資キャッシュフロー
|
-3,278
|
-2,276
|
-1,699
|
-2,550
|
-4,687
|
-2,055
|
-1,069
|
-1,626
|
-1,822
|
-2,790
|
-2,157
|
-3,588
|
-3,108
|
-2,633
|
-4,346
|
-255
|
-7,240
|
-3,482
|
1,454
|
-37,242
|
-45,039
|
-97,183
|
-42,286
|
-21,980
|
2,781
|
-149,312
|
-55,988
|
-61,115
|
-26,616
|
-40,785
|
7,620
|
-39,413
|
12,189
|
-53,996
|
13,400
|
67,200
|
-15,300
|
-51,300
|
-22,700
|
-11,400
|
-12,200
|
-36,400
|
-46,900
|
-21,900
|
-33,900
|
-88,400
|
-42,100
|
-23,100
|
-22,600
|
-31,600
|
-24,000
|
-24,900
|
-29,300
|
-68,000
|
-15,700
|
-23,200
|
-31,000
|
-152,800
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
700
|
100
|
0
|
-
|
300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,500
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-179
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1,180
|
87
|
-347
|
802
|
1,435
|
1,498
|
93,041
|
133
|
1,089
|
2,130
|
-939
|
33,011
|
-30,887
|
2,847
|
2,249
|
-1,001
|
-956
|
-663
|
-2,184
|
-2,408
|
182,150
|
-991
|
2,927
|
1,267
|
2,456
|
297,897
|
-8,870
|
698
|
1,091
|
-1,584
|
1,549
|
16,198
|
258,198
|
-202,445
|
-19,000
|
483,900
|
10,500
|
130,100
|
-28,400
|
-
|
-
|
-1,500
|
-20,300
|
-1,600
|
-3,900
|
-14,500
|
-12,100
|
3,200
|
-6,900
|
2,200
|
-14,100
|
-900
|
7,800
|
-20,900
|
277,800
|
-343,600
|
-457,000
|
-72,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,100
|
51,500
|
177,900
|
100,100
|
48,200
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.7
|
9.1
|
27.4
|
14.2
|
6.1
|