|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
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
|
2,209
|
2,563
|
3,077
|
3,211
|
2,960
|
3,142
|
3,002
|
3,538
|
3,363
|
3,238
|
3,087
|
3,291
|
3,374
|
3,832
|
3,755
|
4,116
|
4,525
|
4,740
|
4,675
|
5,201
|
5,474
|
5,361
|
5,066
|
5,221
|
5,181
|
5,286
|
5,701
|
5,541
|
5,568
|
6,060
|
5,313
|
5,350
|
5,413
|
5,424
|
5,150
|
4,996
|
4,248
|
3,991
|
4,028
|
3,965
|
3,618
|
3,597
|
5,223
|
5,248
|
4,954
|
5,151
|
3,366
|
3,891
|
3,881
|
4,363
|
4,631
|
4,938
|
5,167
|
5,274
|
5,253
|
8,674
|
11,182
|
8,329
|
|
株式報酬費用
|
2,525
|
3,040
|
2,772
|
3,067
|
4,007
|
3,943
|
4,711
|
14,662
|
5,151
|
5,171
|
4,914
|
4,905
|
4,924
|
4,852
|
4,817
|
4,667
|
4,758
|
4,324
|
4,527
|
4,927
|
4,709
|
4,982
|
4,891
|
5,176
|
5,597
|
4,907
|
5,167
|
4,893
|
5,342
|
5,105
|
5,736
|
5,671
|
5,937
|
6,028
|
5,534
|
5,686
|
5,521
|
5,732
|
5,539
|
5,480
|
5,677
|
5,582
|
5,980
|
6,170
|
6,148
|
6,098
|
6,139
|
6,100
|
5,930
|
5,979
|
5,738
|
6,841
|
6,952
|
7,008
|
7,155
|
7,535
|
7,485
|
7,460
|
|
営業キャッシュフロー
|
-1,581
|
23,475
|
-14,509
|
67,583
|
13,725
|
29,332
|
-28,299
|
128,583
|
26,350
|
38,815
|
-7,076
|
97,364
|
21,560
|
46,636
|
6,241
|
77,538
|
-2,446
|
56,229
|
-3,635
|
11,980
|
42,983
|
18,507
|
80,134
|
8,513
|
40,961
|
-14,464
|
122,925
|
-27,217
|
72,144
|
1,540
|
107,909
|
-15,754
|
75,515
|
23,397
|
150,622
|
-39,609
|
97,476
|
-57,260
|
5,042
|
86,881
|
4,261
|
63,279
|
-19,446
|
59,732
|
26,461
|
201,136
|
-13,275
|
95,532
|
-4,501
|
151,481
|
-15,705
|
109,506
|
444
|
103,851
|
-18,832
|
66,467
|
23,437
|
91,127
|
|
資本的支出
|
-3,702
|
-2,271
|
-6,273
|
-3,231
|
-3,270
|
-4,760
|
-7,587
|
-4,485
|
-4,226
|
-6,433
|
-5,707
|
-4,380
|
-4,392
|
-3,630
|
-4,583
|
-5,736
|
-3,669
|
-4,783
|
-5,072
|
-4,384
|
-4,018
|
-4,493
|
-2,989
|
-3,293
|
-4,379
|
-4,038
|
-3,065
|
-2,946
|
-2,305
|
-2,913
|
-4,286
|
-3,399
|
-2,815
|
-2,997
|
-9,100
|
-3,301
|
-1,019
|
-1,176
|
-1,598
|
-1,183
|
-1,816
|
-2,009
|
-3,596
|
-1,667
|
-4,852
|
-6,236
|
-3,791
|
-4,003
|
-6,106
|
-5,571
|
-3,979
|
-5,294
|
-7,370
|
-9,269
|
-9,847
|
-7,669
|
-14,822
|
-10,320
|
|
投資キャッシュフロー
|
-4,992
|
-59,118
|
17,532
|
-859
|
-60,663
|
-12,700
|
9,413
|
-27,323
|
-30,598
|
-10,772
|
-2,350
|
3,339
|
-20,581
|
-5,302
|
46,737
|
-129,765
|
-10,367
|
-7,443
|
126
|
-3,347
|
-7,878
|
1,302
|
6,039
|
-9,397
|
-3,809
|
12,611
|
-12,822
|
13,942
|
5,703
|
6,033
|
-14,613
|
2,766
|
23,082
|
-31,481
|
-22,115
|
-227
|
-4,255
|
5,006
|
-1,616
|
6,720
|
-2,696
|
-5,620
|
29,224
|
-21,635
|
15,071
|
-17,143
|
-2,426
|
-6,328
|
-4,789
|
-86,349
|
-4,618
|
-5,567
|
-6,530
|
-22,778
|
-1,005
|
-376,851
|
-15,005
|
-8,058
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,169
|
12,042
|
11,945
|
11,818
|
12,621
|
12,459
|
0
|
0
|
12,425
|
12,347
|
12,218
|
12,171
|
16,774
|
16,615
|
16,385
|
16,231
|
16,039
|
15,856
|
15,699
|
15,583
|
15,416
|
15,292
|
15,172
|
15,159
|
15,186
|
15,249
|
15,257
|
15,270
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,141
|
21,622
|
36,702
|
32,707
|
29,336
|
36,273
|
36,142
|
40,477
|
52,777
|
21,379
|
29,736
|
14,034
|
27,036
|
25,324
|
19,611
|
33,161
|
30,780
|
9,285
|
26,186
|
25,677
|
9,425
|
15,779
|
55,043
|
17,154
|
34,002
|
-25,349
|
25,263
|
-29,139
|
-539
|
-118
|
5,558
|
37,236
|
31,891
|
48,476
|
42,399
|
34,628
|
35,078
|
36,773
|
38,451
|
25,784
|
39,980
|
38,133
|
37,337
|
38,212
|
20,239
|
2,645
|
7,770
|
428
|
169
|
5,156
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42,500
|
90,000
|
|
財務キャッシュフロー
|
776
|
6,550
|
857
|
965
|
6,061
|
2,132
|
3,096
|
2,590
|
-9,832
|
-15,064
|
-35,824
|
-42,854
|
-28,184
|
-38,568
|
-38,903
|
-37,127
|
-18,182
|
-30,247
|
-26,831
|
-10,142
|
-29,739
|
-33,357
|
-22,215
|
-31,349
|
-32,264
|
-5,660
|
-21,065
|
-42,916
|
-11,545
|
-25,766
|
-65,583
|
-27,191
|
-45,983
|
-36,360
|
-32,644
|
-11,624
|
13,468
|
-42,780
|
-17,792
|
-64,937
|
-43,700
|
-58,224
|
-58,898
|
-55,873
|
-51,463
|
-49,594
|
-49,740
|
-40,938
|
-56,480
|
-53,778
|
-52,531
|
-52,977
|
-35,074
|
-27,324
|
-25,902
|
275,368
|
-11,926
|
-80,394
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,582
|
-28,679
|
58,798
|
8,615
|
80,807
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.3
|
-5.2
|
10.5
|
1.3
|
10.6
|