|
(単位:千ドル)
|
1Q11
|
2Q11
|
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
|
|
減価償却費
|
16,321
|
18,155
|
19,507
|
20,883
|
20,346
|
20,645
|
20,446
|
20,819
|
20,899
|
20,674
|
20,778
|
20,719
|
21,019
|
20,028
|
19,067
|
19,095
|
18,883
|
17,988
|
15,549
|
15,516
|
14,828
|
14,125
|
12,990
|
12,687
|
12,543
|
12,598
|
12,318
|
12,381
|
12,522
|
12,160
|
12,327
|
12,663
|
13,297
|
13,193
|
13,154
|
13,692
|
14,087
|
14,385
|
14,743
|
14,958
|
14,826
|
14,469
|
14,326
|
14,978
|
17,220
|
18,596
|
18,750
|
20,487
|
21,451
|
22,399
|
22,540
|
23,370
|
23,471
|
24,311
|
24,406
|
24,574
|
24,034
|
24,032
|
23,683
|
|
株式報酬費用
|
3,568
|
3,124
|
2,762
|
4,201
|
4,613
|
1,282
|
1,529
|
1,369
|
4,210
|
2,946
|
2,596
|
1,723
|
3,868
|
3,312
|
3,077
|
4,249
|
2,932
|
1,368
|
3,296
|
2,885
|
2,937
|
-310
|
4,009
|
3,801
|
3,408
|
2,162
|
3,612
|
1,665
|
5,004
|
3,091
|
5,720
|
5,150
|
7,404
|
2,404
|
3,629
|
3,863
|
2,152
|
2,487
|
2,071
|
3,323
|
2,984
|
4,292
|
6,711
|
4,226
|
4,392
|
4,839
|
4,815
|
4,471
|
2,816
|
2,328
|
3,294
|
2,748
|
1,376
|
2,365
|
2,456
|
2,405
|
2,446
|
2,518
|
3,010
|
|
営業キャッシュフロー
|
-17,622
|
37,901
|
-7,603
|
127,787
|
-86,156
|
127,525
|
95,068
|
108,353
|
-59,534
|
15,739
|
45,371
|
37,713
|
25,843
|
19,855
|
26,903
|
68,651
|
-16,054
|
31,903
|
63,567
|
65,212
|
40,626
|
6,707
|
3,857
|
48,050
|
5,927
|
305
|
45,050
|
49,088
|
-15,590
|
4,959
|
64,272
|
106,035
|
-11,606
|
34,933
|
39,705
|
81,708
|
11,133
|
5,520
|
39,183
|
68,761
|
-7,431
|
4,821
|
53,204
|
139,470
|
-34,269
|
46,983
|
45,294
|
179,668
|
-62,152
|
87,844
|
-21,160
|
134,830
|
-1,299
|
-55,094
|
-825
|
3,805
|
-1,905
|
19,954
|
3,180
|
|
資本的支出
|
-25,168
|
-21,116
|
-28,684
|
-29,996
|
-25,551
|
-17,627
|
-11,767
|
-23,615
|
-26,675
|
-21,148
|
-18,858
|
-23,700
|
-14,380
|
-6,684
|
-8,036
|
-10,047
|
-10,027
|
-6,801
|
-6,605
|
-8,864
|
-9,341
|
-6,270
|
-5,831
|
-13,129
|
-10,603
|
-10,939
|
-9,966
|
-13,432
|
-15,157
|
-11,605
|
-19,334
|
-31,530
|
-27,209
|
-14,086
|
-19,705
|
-33,613
|
-23,973
|
-13,127
|
-22,187
|
-22,718
|
-31,827
|
-23,257
|
-21,646
|
-42,136
|
-39,719
|
-29,690
|
-28,563
|
-52,149
|
-47,520
|
-26,991
|
-26,759
|
-28,246
|
-24,808
|
-14,983
|
-16,467
|
-19,984
|
-12,058
|
-11,334
|
-10,261
|
|
投資キャッシュフロー
|
-32,492
|
-180,539
|
-156,846
|
-30,024
|
-24,947
|
-18,047
|
-11,886
|
-29,386
|
-25,921
|
-44,368
|
-44,800
|
-22,095
|
-15,917
|
-8,140
|
-9,092
|
-8,082
|
-9,144
|
-6,477
|
-5,558
|
-6,999
|
-8,615
|
-5,980
|
-4,191
|
-11,690
|
-10,585
|
-15,124
|
-8,797
|
-10,888
|
-13,612
|
-13,808
|
-17,575
|
-28,403
|
-25,289
|
-15,522
|
-18,200
|
-30,554
|
-23,971
|
-11,891
|
-22,056
|
-20,937
|
-31,747
|
-22,390
|
-21,501
|
-42,011
|
-143,015
|
-29,284
|
-89,579
|
-54,268
|
-72,203
|
-26,184
|
-19,010
|
-26,572
|
-24,199
|
-19,459
|
-15,771
|
-19,209
|
-11,779
|
-7,129
|
-10,164
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
3,117
|
0
|
11,631
|
18,446
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,479
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
5,177
|
8,583
|
4,095
|
5,992
|
0
|
2,996
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
9,993
|
16,390
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
294,212
|
21,449
|
64,648
|
58,761
|
72,742
|
85,582
|
76,160
|
31,374
|
119,269
|
65,758
|
74,296
|
53,884
|
70,848
|
38,846
|
4,405
|
26,437
|
11,439
|
37,721
|
63,267
|
39,884
|
102,631
|
143,002
|
114,993
|
72,710
|
189,500
|
124,983
|
111,997
|
89,000
|
158,859
|
86,911
|
70,906
|
114,372
|
114,339
|
130,043
|
441,145
|
4,635
|
92,714
|
172,931
|
180,184
|
100,877
|
271,091
|
134,003
|
490,081
|
159,931
|
186,356
|
146,886
|
168,519
|
123,467
|
135,099
|
254,593
|
189,808
|
191,109
|
197,557
|
191,190
|
223,089
|
|
財務キャッシュフロー
|
76,519
|
133,550
|
150,607
|
-80,725
|
88,781
|
-84,733
|
-77,930
|
-46,170
|
20,284
|
38,208
|
1,531
|
-39,436
|
6,215
|
-21,602
|
-8,477
|
-64,310
|
14,177
|
-33,145
|
-55,842
|
-43,941
|
-35,830
|
-10,928
|
-1,434
|
-16,721
|
-13,921
|
16,497
|
-30,704
|
-46,546
|
31,127
|
14,901
|
-51,539
|
-82,630
|
43,701
|
-17,649
|
-26,501
|
-46,817
|
10,072
|
7,117
|
280,366
|
-338,059
|
28,560
|
21,451
|
-25,546
|
-87,286
|
168,606
|
-18,975
|
42,741
|
-97,798
|
94,131
|
-53,716
|
33,213
|
-106,760
|
23,816
|
83,780
|
28,164
|
-4,289
|
23,354
|
-22,592
|
17,720
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-17,292
|
-16,179
|
-13,963
|
8,620
|
-7,081
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.6
|
-2.1
|
-2.1
|
1.3
|
-1.0
|