|
(単位:千ドル)
|
2Q11
|
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
|
|
減価償却費
|
3,722
|
3,949
|
3,710
|
5,171
|
5,962
|
6,068
|
6,611
|
8,969
|
9,610
|
10,213
|
12,334
|
12,266
|
13,758
|
16,268
|
13,664
|
14,835
|
16,632
|
19,754
|
20,931
|
24,055
|
25,262
|
24,692
|
25,302
|
24,087
|
23,552
|
23,459
|
23,786
|
23,271
|
23,401
|
23,658
|
47,324
|
20,143
|
20,269
|
18,508
|
18,116
|
11,356
|
10,284
|
12,212
|
9,833
|
9,867
|
8,485
|
8,215
|
9,498
|
8,034
|
8,259
|
7,726
|
7,734
|
7,520
|
6,939
|
7,538
|
-5,167
|
4,359
|
4,028
|
4,386
|
4,318
|
4,078
|
4,402
|
4,458
|
|
株式報酬費用
|
-
|
6,120
|
5,878
|
5,211
|
4,539
|
4,637
|
6,038
|
4,910
|
6,130
|
7,273
|
6,901
|
5,842
|
6,840
|
7,788
|
8,517
|
6,585
|
6,502
|
8,147
|
10,477
|
8,301
|
8,125
|
8,981
|
8,572
|
8,112
|
2,637
|
3,678
|
8,068
|
7,184
|
7,640
|
7,216
|
5,564
|
5,555
|
5,473
|
6,005
|
5,254
|
5,186
|
4,970
|
4,391
|
-3,410
|
2,721
|
2,345
|
2,164
|
2,113
|
1,927
|
964
|
1,801
|
769
|
1,739
|
1,625
|
1,241
|
548
|
1,110
|
1,245
|
3,021
|
996
|
2,129
|
1,023
|
1,140
|
|
営業キャッシュフロー
|
-
|
-
|
14,699
|
6,625
|
9,658
|
18,476
|
21,115
|
15,234
|
18,098
|
78
|
47,682
|
-11,406
|
30,609
|
25,799
|
25,977
|
-135
|
41,902
|
14,625
|
61,189
|
37,731
|
36,459
|
-
|
86,105
|
-12,599
|
-7,702
|
19,208
|
-17,155
|
-9,389
|
-61,992
|
10,719
|
29,293
|
-5,684
|
24,248
|
-6,725
|
20,744
|
-15,016
|
16,624
|
7,053
|
-9,225
|
2,261
|
5,906
|
-2,616
|
-606
|
-2,693
|
9,421
|
4,350
|
6,281
|
1,295
|
11,261
|
6,680
|
-407
|
527
|
11,313
|
3,365
|
13,075
|
293
|
2,285
|
39,358
|
|
資本的支出
|
-
|
-4,686
|
-2,690
|
-4,873
|
-16,990
|
-3,514
|
-7,857
|
-10,964
|
-26,764
|
-17,488
|
-18,218
|
-8,044
|
-7,628
|
-9,124
|
-49,089
|
-24,217
|
-10,730
|
-18,514
|
-6,499
|
-13,153
|
-13,711
|
-19,325
|
-12,353
|
-4,402
|
-2,891
|
-5,080
|
-1,836
|
-1,093
|
-2,727
|
-4,745
|
-3,091
|
-2,627
|
-2,313
|
-2,137
|
-1,106
|
-249
|
-175
|
-147
|
-314
|
-721
|
-529
|
-136
|
-135
|
-154
|
-419
|
-448
|
-387
|
-876
|
-118
|
-235
|
-73
|
-517
|
-379
|
-142
|
-858
|
-324
|
-331
|
-358
|
|
投資キャッシュフロー
|
-
|
-
|
-93,082
|
-4,134
|
-49,606
|
4,240
|
-27,723
|
-6,186
|
-25,647
|
-16,451
|
-25,368
|
-8,973
|
-16,211
|
-63,364
|
-64,432
|
-86,961
|
-27,107
|
-54,632
|
-57,411
|
-107,614
|
-8,703
|
-
|
-18,897
|
-807,267
|
-10,596
|
-8,179
|
924,287
|
-13,366
|
-19,866
|
-8,813
|
-25,237
|
9,598
|
-29,848
|
37,975
|
1,652
|
-2,823
|
-4,111
|
-4,472
|
-2,933
|
-5,763
|
-5,896
|
-6,181
|
-6,103
|
-5,399
|
1,631
|
-4,503
|
-4,895
|
-5,470
|
-4,874
|
-5,545
|
19,689
|
-3,803
|
-3,707
|
-1,599
|
-4,021
|
-3,310
|
-3,375
|
-3,498
|
|
自己株式の取得による支出
|
-
|
12,203
|
0
|
-
|
-
|
10,125
|
10,717
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,581
|
23,444
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
900,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,250
|
895,500
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,401
|
|
財務キャッシュフロー
|
-
|
-
|
-686
|
3,034
|
221
|
-5,599
|
-10,073
|
6,122
|
4,268
|
7,236
|
2,482
|
4,074
|
5,142
|
236,252
|
8,835
|
3,595
|
8,074
|
5,455
|
3,423
|
35,253
|
-29,242
|
-
|
-7,061
|
850,210
|
-2,891
|
-20,321
|
-862,662
|
87,993
|
-2,491
|
-300
|
-121,087
|
-23,461
|
-50,113
|
-47,419
|
-264
|
9,996
|
-5
|
0
|
0
|
-
|
-
|
0
|
13,501
|
-1,781
|
-6,736
|
-2,458
|
-2,301
|
-2,299
|
-2,605
|
-2,592
|
-12,483
|
-2,129
|
-2,976
|
-279
|
-469
|
-1,278
|
-3,606
|
-25,401
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,223
|
12,217
|
-31
|
1,954
|
39,000
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.5
|
27.6
|
-0.1
|
4.6
|
92.9
|