|
(単位:千ドル)
|
1Q12
|
2Q12
|
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
|
|
減価償却費
|
5,978
|
5,974
|
7,179
|
8,278
|
8,890
|
9,152
|
10,098
|
9,589
|
10,341
|
12,425
|
12,664
|
13,243
|
13,695
|
15,158
|
16,378
|
14,556
|
15,209
|
17,175
|
21,194
|
21,599
|
23,626
|
24,673
|
27,335
|
28,592
|
36,563
|
37,150
|
46,527
|
44,600
|
44,899
|
47,126
|
42,819
|
38,449
|
37,086
|
40,069
|
39,964
|
41,348
|
41,165
|
39,981
|
38,637
|
37,749
|
34,715
|
34,500
|
33,202
|
35,386
|
33,546
|
35,822
|
32,505
|
31,368
|
29,446
|
|
株式報酬費用
|
654
|
493
|
-
|
678
|
705
|
853
|
803
|
1,330
|
2,053
|
1,424
|
2,680
|
2,090
|
-2,179
|
1,913
|
2,033
|
1,906
|
3,449
|
3,720
|
3,032
|
5,510
|
6,442
|
6,568
|
6,530
|
6,254
|
6,931
|
5,427
|
3,725
|
4,045
|
2,799
|
3,722
|
5,340
|
2,847
|
4,108
|
5,397
|
2,559
|
4,143
|
3,753
|
5,495
|
5,418
|
4,382
|
4,696
|
4,743
|
4,543
|
3,286
|
3,731
|
3,723
|
3,909
|
4,051
|
3,935
|
|
営業キャッシュフロー
|
1,549
|
43,742
|
-
|
-4,912
|
15,077
|
18,362
|
17,924
|
30,307
|
24,915
|
51,765
|
64,424
|
19,784
|
18,673
|
-2,041
|
25,076
|
-3,754
|
5,075
|
-1,251
|
311
|
-15,767
|
100,008
|
104,912
|
49,003
|
77,609
|
95,334
|
94,747
|
43,016
|
10,901
|
71,587
|
33,893
|
27,665
|
-40,803
|
23,663
|
-17,303
|
23,909
|
13,642
|
68,311
|
74,829
|
12,565
|
15,079
|
88,102
|
66,279
|
93,256
|
40,902
|
92,115
|
76,691
|
54,160
|
40,858
|
63,988
|
|
資本的支出
|
-14,986
|
54,230
|
-
|
-22,707
|
-8,506
|
-15,622
|
-13,635
|
-10,606
|
-7,405
|
-33,565
|
-41,033
|
-13,377
|
-13,751
|
-11,039
|
-15,479
|
-6,068
|
-17,320
|
-9,368
|
-13,694
|
-23,647
|
-135,220
|
-130,668
|
-95,087
|
-72,327
|
-86,869
|
-61,591
|
-119,028
|
-44,376
|
-34,075
|
-19,451
|
-20,455
|
-16,116
|
-7,113
|
-4,522
|
-6,710
|
-3,511
|
-3,567
|
-8,316
|
-14,913
|
-7,030
|
-10,543
|
-11,118
|
-24,477
|
-18,929
|
-15,094
|
-13,603
|
-17,529
|
-12,410
|
-14,150
|
|
投資キャッシュフロー
|
-13,761
|
-24,258
|
-
|
-22,707
|
-8,425
|
-40,536
|
-63,445
|
-10,606
|
-7,405
|
-131,869
|
-41,026
|
-13,305
|
-9,153
|
13,756
|
8,751
|
9,010
|
-10,460
|
-186,056
|
-14,151
|
-24,880
|
-154,584
|
-232,378
|
-95,830
|
-47,378
|
-832,343
|
-65,131
|
-122,027
|
-45,683
|
-34,680
|
-19,489
|
-20,541
|
-16,386
|
-4,864
|
-4,283
|
-2,031
|
-3,534
|
-3,350
|
-8,076
|
-14,896
|
-6,383
|
-9,574
|
-10,906
|
-24,090
|
-18,931
|
-13,460
|
-12,834
|
504
|
-12,315
|
-13,911
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,255
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
75,000
|
15,499
|
0
|
57,970
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
650
|
636
|
-
|
650
|
650
|
255,716
|
960
|
938
|
937
|
937
|
938
|
1,275
|
1,275
|
1,276
|
1,267
|
1,275
|
1,275
|
1,485
|
1,167
|
1,405
|
1,865
|
2,306
|
1,635
|
1,657
|
491,574
|
4,424
|
3,770
|
4,043
|
4,183
|
11,981
|
3,242
|
3,782
|
3,242
|
3,211
|
5,750
|
3,200
|
3,200
|
3,200
|
3,200
|
3,338
|
3,200
|
100,200
|
51,326
|
109,062
|
27,375
|
27,312
|
27,250
|
27,188
|
2,062
|
|
財務キャッシュフロー
|
37,654
|
-1,500
|
-
|
9,516
|
-2,503
|
103,793
|
-4,910
|
-12,257
|
2,764
|
95,838
|
122,175
|
-21,205
|
-10,587
|
-9,438
|
-6,300
|
181,062
|
-3,802
|
-2,841
|
461,005
|
-9,675
|
-7,792
|
-7,419
|
-32,256
|
-85,286
|
729,854
|
-6,390
|
-64,074
|
-6,101
|
-9,134
|
-16,503
|
-8,673
|
16,150
|
-4,824
|
-2,167
|
-5,881
|
-6,617
|
-6,672
|
-28,866
|
-8,831
|
-8,353
|
-5,917
|
-100,619
|
-55,454
|
-163,322
|
-31,188
|
-28,383
|
-31,383
|
-39,778
|
-6,378
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77,021
|
63,088
|
36,631
|
28,448
|
49,838
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.9
|
17.2
|
10.9
|
8.7
|
15.7
|