|
(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
|
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
|
4,363
|
5,464
|
4,731
|
4,902
|
5,255
|
5,320
|
5,098
|
6,365
|
7,022
|
7,418
|
7,195
|
8,196
|
9,599
|
10,148
|
10,312
|
10,143
|
11,122
|
11,308
|
12,029
|
12,444
|
12,832
|
12,252
|
12,724
|
12,892
|
12,756
|
12,884
|
12,820
|
13,191
|
12,849
|
13,108
|
12,863
|
13,226
|
15,752
|
14,430
|
15,945
|
16,639
|
16,996
|
17,178
|
18,779
|
19,143
|
19,634
|
20,275
|
20,856
|
20,591
|
21,915
|
21,687
|
23,001
|
21,538
|
23,404
|
23,579
|
23,921
|
23,088
|
22,814
|
22,364
|
22,548
|
22,712
|
|
株式報酬費用
|
1,229
|
1,427
|
1,385
|
2,489
|
1,307
|
1,347
|
1,537
|
2,200
|
2,000
|
1,555
|
1,936
|
2,000
|
1,400
|
1,533
|
1,621
|
2,000
|
1,600
|
1,447
|
2,686
|
3,100
|
2,400
|
-1,974
|
1,581
|
1,800
|
1,200
|
1,723
|
1,491
|
3,100
|
2,400
|
3,040
|
2,066
|
3,700
|
3,200
|
3,294
|
2,600
|
4,537
|
4,957
|
5,334
|
3,711
|
4,613
|
2,922
|
4,808
|
2,598
|
3,660
|
4,073
|
4,193
|
4,047
|
4,658
|
7,127
|
3,881
|
3,678
|
4,314
|
5,870
|
5,054
|
3,484
|
7,346
|
|
営業キャッシュフロー
|
15,489
|
14,837
|
1,753
|
21,539
|
41,499
|
30,539
|
-12,831
|
30,819
|
48,891
|
33,103
|
-8,810
|
47,130
|
64,244
|
38,647
|
21,225
|
57,129
|
64,119
|
26,210
|
6,267
|
42,052
|
60,043
|
45,827
|
-5,040
|
66,082
|
47,196
|
27,744
|
-10,415
|
-
|
54,314
|
55,392
|
13,643
|
41,887
|
87,151
|
35,561
|
18,924
|
85,087
|
19,807
|
11,180
|
19,978
|
5,332
|
-41,006
|
162,512
|
103,447
|
-25,008
|
-17,822
|
118,959
|
131,264
|
32,750
|
-4,884
|
96,000
|
115,874
|
41,902
|
1,939
|
126,480
|
101,799
|
39,940
|
|
資本的支出
|
-6,268
|
-7,309
|
-13,518
|
-18,281
|
-17,715
|
-16,496
|
-21,177
|
-24,386
|
-27,538
|
-27,554
|
-44,170
|
-44,281
|
-39,841
|
-23,492
|
-18,688
|
-20,192
|
-16,726
|
-18,581
|
-13,011
|
-12,943
|
-11,154
|
-12,805
|
-6,981
|
-9,740
|
-6,694
|
-9,572
|
-11,477
|
-13,993
|
-13,282
|
-16,708
|
-22,080
|
-22,498
|
-22,182
|
-26,473
|
-27,394
|
-32,678
|
-39,278
|
-44,243
|
-37,366
|
-27,032
|
-23,767
|
-27,037
|
-19,509
|
-20,269
|
-17,312
|
-17,497
|
-13,968
|
-15,310
|
-15,737
|
-20,353
|
-16,680
|
-23,507
|
-9,921
|
-14,235
|
-12,561
|
-17,846
|
|
投資キャッシュフロー
|
-6,268
|
-7,309
|
-14,995
|
-18,907
|
-17,824
|
-15,597
|
-21,115
|
-24,386
|
-30,291
|
-27,536
|
-44,115
|
-44,281
|
-39,941
|
-23,494
|
-18,731
|
-20,192
|
-16,726
|
-18,581
|
-12,955
|
-12,943
|
-11,144
|
-8,976
|
-6,958
|
-9,752
|
-6,693
|
-9,526
|
-11,364
|
-
|
-13,244
|
-16,730
|
-22,051
|
-180,938
|
-29,154
|
-26,686
|
-27,263
|
-32,504
|
-38,813
|
-44,143
|
-36,644
|
-27,017
|
-23,701
|
-26,597
|
-19,509
|
-18,699
|
-17,117
|
-17,497
|
-12,455
|
-15,309
|
-35,714
|
-20,353
|
-16,680
|
-23,507
|
-9,879
|
-14,235
|
-12,556
|
-17,846
|
|
自己株式の取得による支出
|
28,244
|
11,953
|
3,731
|
3,851
|
4,987
|
5,477
|
14,697
|
14,889
|
0
|
-1
|
-
|
-
|
-
|
-
|
9,490
|
13,292
|
61,012
|
51,911
|
60,775
|
63,900
|
13,380
|
26,603
|
33,268
|
44,912
|
43,355
|
23,067
|
16,640
|
23,085
|
48,586
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,096
|
24,791
|
16,590
|
30,400
|
49,967
|
62,991
|
62,995
|
62,661
|
49,394
|
52,223
|
50,806
|
50,001
|
|
財務キャッシュフロー
|
-27,413
|
-6,201
|
1,953
|
350
|
-1,982
|
-3,315
|
-8,223
|
-13,853
|
252
|
231
|
31,377
|
457
|
1,593
|
4,071
|
43,260
|
-12,110
|
-59,764
|
-48,048
|
-36,377
|
-52,657
|
787
|
-23,082
|
-19,144
|
-44,572
|
-42,109
|
-22,626
|
2,787
|
-
|
-48,362
|
850
|
2,896
|
39,181
|
-33,886
|
667
|
101,173
|
-95,371
|
382
|
-8,742
|
217
|
1,502
|
14,155
|
-13,883
|
311
|
2,217
|
-23,061
|
-16,267
|
-15,786
|
-29,728
|
-52,449
|
-61,796
|
-62,888
|
-62,177
|
-51,425
|
-52,267
|
-51,221
|
-49,170
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,395
|
-7,982
|
112,245
|
89,238
|
22,094
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.3
|
-1.7
|
17.9
|
15.6
|
5.4
|