|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
1Q14
|
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
|
1Q23
|
2Q23
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
8,359
|
8,405
|
11,408
|
8,595
|
9,015
|
8,549
|
11,870
|
9,420
|
9,424
|
-9,046
|
27,976
|
-
|
20,341
|
20,432
|
26,168
|
19,746
|
20,038
|
18,953
|
23,895
|
-
|
-
|
-
|
25,850
|
20,512
|
20,004
|
18,024
|
25,569
|
19,308
|
19,580
|
19,733
|
27,401
|
21,095
|
21,092
|
21,009
|
28,029
|
20,097
|
20,858
|
20,892
|
-
|
-
|
-
|
20,437
|
28,473
|
21,968
|
22,777
|
-
|
29,745
|
-
|
24,804
|
23,394
|
30,646
|
23,342
|
24,159
|
25,265
|
36,843
|
27,876
|
|
株式報酬費用
|
1,721
|
959
|
1,304
|
1,064
|
1,366
|
916
|
968
|
812
|
1,042
|
-2,139
|
3,929
|
-
|
953
|
922
|
4,753
|
-
|
403
|
770
|
5,024
|
1,043
|
944
|
926
|
6,352
|
1,139
|
1,102
|
1,018
|
5,290
|
977
|
773
|
606
|
5,383
|
715
|
637
|
577
|
2,342
|
1,904
|
1,033
|
1,020
|
-
|
-
|
-
|
-104
|
4,295
|
545
|
1,915
|
-
|
5,147
|
-
|
4,268
|
2,308
|
3,720
|
1,856
|
2,476
|
2,603
|
5,645
|
3,125
|
|
営業キャッシュフロー
|
6,722
|
35,741
|
8,718
|
42,553
|
-19,188
|
20,083
|
26,401
|
32,045
|
7,417
|
-5,654
|
32,595
|
-
|
53,412
|
21,688
|
48,941
|
-
|
-
|
140,916
|
8,553
|
46,112
|
23,908
|
-
|
-10,291
|
48,648
|
33,206
|
-18,720
|
60,381
|
43,919
|
38,246
|
29,112
|
13,519
|
90,317
|
36,198
|
40,158
|
129,296
|
-
|
25,584
|
82,884
|
-
|
-
|
-
|
-
|
9,970
|
-
|
-66,128
|
102,896
|
-2,708
|
39,686
|
46,024
|
-6,353
|
36,463
|
95,635
|
-8,843
|
82,622
|
25,828
|
86,735
|
|
資本的支出
|
-9,668
|
-11,215
|
-12,033
|
-9,602
|
-6,544
|
-14,462
|
-12,926
|
-8,080
|
-9,241
|
-7,453
|
-22,839
|
-14,781
|
-19,991
|
-32,401
|
-12,724
|
-24,462
|
-19,676
|
-
|
-18,090
|
-23,246
|
-15,879
|
-16,214
|
-19,476
|
-18,313
|
-17,503
|
-15,614
|
-21,041
|
-13,555
|
-18,004
|
-18,895
|
-16,006
|
-15,765
|
-15,134
|
-27,910
|
-17,893
|
-12,716
|
-15,271
|
-21,418
|
-22,124
|
-17,714
|
-15,119
|
-24,470
|
-29,938
|
-16,493
|
-19,851
|
-
|
-38,864
|
-21,960
|
-25,388
|
-34,118
|
-40,163
|
-26,911
|
-30,793
|
-34,527
|
-31,593
|
-19,586
|
|
投資キャッシュフロー
|
-10,384
|
-11,055
|
-11,539
|
-10,822
|
-6,596
|
-11,758
|
-26,519
|
-8,183
|
-9,252
|
-8,157
|
-22,063
|
-
|
-17,915
|
-27,325
|
-4,523
|
-
|
-
|
-42,764
|
-12,926
|
-31,005
|
-17,008
|
-
|
-232,893
|
-14,908
|
-29,355
|
-38,237
|
-20,933
|
-
|
-17,392
|
-18,623
|
-87,225
|
-15,384
|
-15,036
|
-25,527
|
-13,951
|
-7,893
|
-13,692
|
-21,685
|
-
|
-
|
-
|
-
|
-26,945
|
-23,762
|
-35,918
|
-54,992
|
-39,276
|
-
|
-31,296
|
-34,514
|
-38,104
|
-41,391
|
-31,157
|
-136,373
|
-36,960
|
-22,485
|
|
配当金の支払額
|
1,484
|
-1
|
2,974
|
1,469
|
1,680
|
0
|
3,479
|
1,740
|
1,970
|
-2,563
|
4,533
|
-
|
4,529
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
10,855
|
526
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
2,495
|
2,526
|
-
|
-
|
0
|
9,000
|
0
|
0
|
-
|
-
|
-
|
14,627
|
12,495
|
20,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
10,000
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
10,910
|
7,617
|
0
|
0
|
2,616
|
12,435
|
0
|
-51
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,251
|
-211
|
-4,222
|
-60,522
|
5,465
|
-7,026
|
1,973
|
-26,625
|
157
|
-9,876
|
-4,450
|
-
|
-33,776
|
3,950
|
-42,291
|
-
|
-
|
-85,752
|
10,505
|
24,532
|
-4,185
|
-
|
238,297
|
-30,501
|
-13,352
|
59,559
|
-37,863
|
-
|
-16,002
|
-12,527
|
76,567
|
-76,300
|
-17,652
|
-13,834
|
-118,262
|
-47,669
|
-19,634
|
-68,199
|
-
|
-
|
-
|
-169,214
|
22,639
|
2,876
|
106,111
|
-
|
29,863
|
-
|
-57,948
|
41,277
|
2,645
|
-47,970
|
32,268
|
57,811
|
9,532
|
-58,716
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
68,724
|
-39,636
|
48,095
|
-5,765
|
67,149
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
3.1
|
-1.8
|
2.1
|
-0.2
|
3.0
|