|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
3,400
|
3,757
|
4,245
|
4,804
|
5,362
|
5,990
|
6,661
|
7,492
|
8,046
|
8,612
|
9,176
|
10,037
|
10,366
|
10,230
|
10,783
|
-
|
5,734
|
-
|
13,854
|
14,106
|
-
|
23,478
|
16,205
|
14,972
|
14,823
|
15,291
|
15,680
|
15,409
|
15,566
|
15,311
|
15,743
|
15,444
|
15,080
|
15,599
|
15,371
|
15,440
|
15,433
|
15,319
|
14,638
|
13,930
|
-
|
11,052
|
15,870
|
-
|
19,542
|
-
|
18,218
|
18,531
|
18,447
|
18,847
|
17,487
|
16,690
|
16,202
|
15,972
|
14,836
|
14,260
|
13,535
|
|
株式報酬費用
|
1,418
|
1,297
|
6,964
|
1,406
|
1,200
|
736
|
432
|
1,560
|
1,066
|
1,174
|
-108
|
2,143
|
2,259
|
2,504
|
2,782
|
2,062
|
-
|
-
|
3,766
|
-
|
3,444
|
2,689
|
3,704
|
4,172
|
3,933
|
3,954
|
3,084
|
3,658
|
3,356
|
1,314
|
3,638
|
4,250
|
4,146
|
4,623
|
2,051
|
5,033
|
8,470
|
6,259
|
6,416
|
-
|
-
|
14,629
|
4,133
|
1,627
|
542
|
-
|
4,639
|
5,251
|
982
|
3,983
|
4,117
|
3,992
|
1,432
|
1,903
|
3,951
|
1,549
|
-788
|
|
営業キャッシュフロー
|
40,840
|
16,521
|
44,518
|
-1,285
|
54,403
|
2,990
|
45,022
|
-8,879
|
53,939
|
-1,977
|
38,864
|
10,714
|
-
|
-
|
48,864
|
-3,810
|
86,533
|
-37,319
|
63,981
|
-16,861
|
98,141
|
-
|
86,869
|
1,938
|
87,247
|
-3,447
|
49,256
|
-20,125
|
105,319
|
-2,910
|
68,136
|
2,211
|
119,485
|
-672
|
84,941
|
2,060
|
200,281
|
-7,621
|
111,598
|
49,822
|
131,264
|
7,326
|
24,558
|
-
|
-
|
-
|
18,581
|
139
|
13,096
|
-40,844
|
33,745
|
-10,227
|
27,306
|
-23,681
|
-2,626
|
3,822
|
-6,355
|
|
資本的支出
|
-4,907
|
-9,035
|
-9,281
|
-13,218
|
-14,317
|
-14,777
|
-14,309
|
-22,787
|
-20,724
|
-18,991
|
-16,660
|
-23,106
|
-18,611
|
-18,217
|
-17,796
|
-
|
-37,671
|
-24,151
|
-12,289
|
-11,475
|
-
|
-
|
-13,211
|
-13,921
|
-10,481
|
-22,216
|
-8,805
|
-12,536
|
-12,671
|
-11,503
|
-19,743
|
-14,153
|
-12,861
|
-12,482
|
-10,351
|
-11,344
|
-6,379
|
-9,026
|
-11,546
|
-20,466
|
-17,358
|
-17,530
|
-19,604
|
-
|
-
|
-
|
-15,556
|
-14,343
|
-18,123
|
-9,034
|
-9,308
|
-4,767
|
-3,143
|
-6,287
|
-4,599
|
-3,453
|
-3,836
|
|
投資キャッシュフロー
|
-4,903
|
965
|
-9,272
|
-48,530
|
-32,109
|
-22,191
|
-38,291
|
-10,229
|
-21,751
|
-17,028
|
-20,778
|
-24,340
|
-
|
-35,394
|
-19,714
|
-
|
-38,126
|
-
|
2,815
|
-11,422
|
-
|
4,058
|
-10,061
|
-13,921
|
-
|
-
|
-8,735
|
-12,536
|
-12,567
|
-11,405
|
-17,172
|
-14,153
|
-12,855
|
-12,444
|
-10,326
|
-12,289
|
-6,351
|
-10,052
|
-11,534
|
-
|
-
|
-
|
-19,594
|
-25,002
|
-16,223
|
-17,848
|
-15,556
|
-14,778
|
-18,995
|
-9,023
|
-12,250
|
-4,767
|
-2,987
|
-6,287
|
-4,599
|
-6,733
|
-3,836
|
|
自己株式の取得による支出
|
41
|
21
|
1,214
|
12,809
|
10,048
|
10,821
|
10,144
|
11,887
|
10,023
|
10,018
|
10,236
|
11,234
|
10,010
|
15,012
|
20,475
|
-
|
-1,066
|
-
|
51,240
|
50,891
|
-
|
56,393
|
54,794
|
25,300
|
40,064
|
35,087
|
77,648
|
65,292
|
55,299
|
74,207
|
55,656
|
44,028
|
39,494
|
25,901
|
41,445
|
329
|
149
|
193,721
|
178,613
|
-
|
317,852
|
-
|
50,998
|
-114,969
|
-
|
-317,308
|
3,363
|
138
|
210
|
36
|
570
|
42
|
116
|
40
|
563
|
381
|
75
|
|
財務キャッシュフロー
|
2,785
|
2,402
|
-558
|
-10,804
|
-2,210
|
-3,292
|
-9,831
|
-7,518
|
-9,076
|
-4,073
|
-15,900
|
-9,676
|
-
|
330
|
-34,794
|
3,566
|
-
|
-3,375
|
-58,270
|
-
|
-36,588
|
-
|
-51,965
|
-22,387
|
-
|
-
|
-41,837
|
32,733
|
-93,918
|
14,686
|
-50,880
|
11,930
|
-106,769
|
13,164
|
163,005
|
-227,333
|
-194,216
|
20,551
|
-102,069
|
-
|
-253,719
|
-
|
-5,797
|
109,804
|
-
|
279,856
|
-3,358
|
14,978
|
5,007
|
51,500
|
-21,966
|
14,946
|
-24,747
|
30,326
|
6,966
|
2,569
|
10,106
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
24,163
|
-29,968
|
-7,225
|
369
|
-10,191
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
5.7
|
-8.0
|
-1.8
|
0.1
|
-3.0
|