|
(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
|
3,385
|
3,716
|
3,828
|
4,070
|
4,195
|
4,373
|
4,273
|
4,272
|
4,658
|
4,392
|
4,084
|
4,356
|
4,449
|
4,406
|
4,288
|
4,264
|
4,490
|
4,595
|
4,373
|
4,896
|
5,560
|
5,628
|
5,631
|
5,685
|
6,123
|
6,477
|
6,016
|
5,690
|
6,039
|
6,359
|
6,178
|
6,566
|
6,517
|
6,548
|
6,539
|
6,338
|
6,436
|
7,010
|
6,514
|
6,586
|
7,060
|
7,083
|
6,952
|
6,941
|
7,002
|
7,403
|
7,082
|
7,047
|
7,332
|
7,561
|
7,301
|
7,318
|
7,389
|
9,405
|
10,267
|
10,925
|
11,201
|
11,455
|
|
株式報酬費用
|
544
|
484
|
443
|
835
|
308
|
772
|
546
|
948
|
487
|
1,687
|
972
|
1,425
|
543
|
1,903
|
1,319
|
1,608
|
1,021
|
1,431
|
1,109
|
1,627
|
1,368
|
2,023
|
1,862
|
2,143
|
1,658
|
1,975
|
1,917
|
1,979
|
1,718
|
2,384
|
1,900
|
1,948
|
1,894
|
1,175
|
2,103
|
1,203
|
2,761
|
2,034
|
1,796
|
2,585
|
2,808
|
2,290
|
1,980
|
2,485
|
1,862
|
1,851
|
1,532
|
2,101
|
1,610
|
1,355
|
1,270
|
1,779
|
1,415
|
1,663
|
1,550
|
1,751
|
2,214
|
1,987
|
|
営業キャッシュフロー
|
36,277
|
18,019
|
-9,036
|
30,219
|
41,667
|
30,710
|
-26,829
|
14,430
|
46,050
|
23,965
|
9,232
|
8,386
|
15,065
|
14,304
|
-14,163
|
40,335
|
46,660
|
-7,661
|
-1,335
|
25,063
|
59,240
|
14,837
|
-26,884
|
20,049
|
43,596
|
27,856
|
-6,152
|
10,338
|
63,399
|
2,673
|
-26,726
|
7,220
|
62,610
|
33,824
|
-32,789
|
31,904
|
79,490
|
19,291
|
-11,398
|
34,551
|
55,985
|
6,426
|
-103,962
|
8,629
|
19,858
|
47,942
|
-20,442
|
59,812
|
93,523
|
11,367
|
-45,716
|
35,577
|
88,339
|
-1,507
|
-60,220
|
54,317
|
91,584
|
-28,241
|
|
資本的支出
|
11,239
|
-17,719
|
-2,442
|
-2,854
|
-2,707
|
-3,808
|
-2,581
|
-2,970
|
-2,916
|
-2,943
|
-2,763
|
-3,616
|
-2,961
|
-4,564
|
-4,009
|
-6,175
|
-4,428
|
-3,435
|
-4,099
|
-6,035
|
-5,060
|
-5,727
|
-3,234
|
-5,609
|
-8,867
|
-6,732
|
-6,903
|
-4,422
|
-4,308
|
-4,508
|
-3,084
|
-4,494
|
-4,751
|
-3,856
|
-4,422
|
-4,604
|
-4,144
|
-4,650
|
-4,966
|
-6,743
|
-7,697
|
-6,469
|
-6,449
|
-6,754
|
-6,296
|
-6,457
|
-4,363
|
-5,144
|
-8,470
|
-10,656
|
-10,086
|
-12,855
|
-11,195
|
-9,882
|
-9,132
|
-10,163
|
-10,039
|
-9,390
|
|
投資キャッシュフロー
|
-1,203
|
-44,849
|
-2,436
|
-41,448
|
-2,704
|
-3,324
|
-15,937
|
-2,970
|
-2,916
|
-2,939
|
-14,988
|
-29,106
|
-2,951
|
-4,155
|
-3,983
|
-6,175
|
-4,422
|
-3,431
|
-4,097
|
-73,321
|
-4,874
|
-5,726
|
-3,232
|
-5,609
|
-8,863
|
-13,524
|
-13,375
|
-6,506
|
-5,567
|
-4,438
|
1,746
|
-42,904
|
-9,813
|
-3,841
|
-4,416
|
-4,604
|
-4,136
|
-4,643
|
-7,045
|
-113,929
|
-23,066
|
-7,209
|
-6,449
|
-6,754
|
-6,284
|
-8,330
|
-4,350
|
-5,091
|
-5,616
|
-10,643
|
-10,071
|
-12,852
|
-11,195
|
-384,565
|
-6,209
|
-10,114
|
-9,968
|
-9,373
|
|
自己株式の取得による支出
|
-
|
851
|
-
|
-
|
0
|
0
|
602
|
549
|
521
|
5,192
|
4,526
|
1,334
|
3,627
|
513
|
0
|
7,046
|
8,473
|
4,104
|
377
|
0
|
0
|
0
|
1,267
|
3,909
|
14,824
|
4,376
|
3,221
|
4,419
|
1,631
|
5,615
|
5,835
|
4,903
|
0
|
0
|
8,726
|
0
|
0
|
4,756
|
11,096
|
0
|
15,422
|
344
|
6,517
|
19,088
|
4,051
|
0
|
-
|
-
|
-
|
-
|
2,235
|
8,174
|
0
|
19
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-31,292
|
22,718
|
9,106
|
11,798
|
-38,543
|
-25,148
|
40,050
|
-8,148
|
-46,146
|
-25,051
|
5,123
|
22,715
|
-6,517
|
-6,005
|
13,121
|
-30,286
|
-40,749
|
16,759
|
-239
|
47,442
|
-35,738
|
-19,221
|
25,269
|
-13,518
|
-25,930
|
-21,765
|
27,997
|
-10,797
|
-49,770
|
-13,551
|
25,173
|
41,440
|
-57,015
|
-32,976
|
39,975
|
-18,149
|
-80,933
|
-12,409
|
16,097
|
89,617
|
-26,601
|
-10,101
|
108,332
|
-6,665
|
-9,650
|
-36,517
|
27,342
|
-56,430
|
-81,909
|
1,386
|
50,380
|
-21,909
|
-76,140
|
397,216
|
72,508
|
-39,884
|
-52,986
|
20,093
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11,389
|
-69,352
|
44,154
|
81,545
|
-37,631
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.3
|
-16.8
|
8.9
|
16.3
|
-9.8
|