|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,005
|
24,790
|
31,381
|
31,204
|
32,231
|
32,207
|
35,631
|
33,477
|
35,488
|
38,830
|
35,036
|
34,836
|
42,001
|
36,044
|
38,771
|
42,006
|
41,369
|
44,260
|
43,614
|
|
株式報酬費用
|
5,775
|
7,771
|
5,837
|
5,884
|
5,133
|
5,827
|
4,501
|
4,754
|
27,435
|
63,715
|
4,368
|
4,428
|
3,437
|
5,463
|
4,445
|
5,314
|
3,266
|
4
|
4,685
|
5,530
|
5,228
|
5
|
4,950
|
5,540
|
6,380
|
7,480
|
5,037
|
5,603
|
6,242
|
1,534
|
2,972
|
3,634
|
6,026
|
18,408
|
3,070
|
1,039
|
6,459
|
3,611
|
-1,963
|
6,938
|
53,465
|
21,567
|
8,021
|
13,131
|
12,258
|
-258
|
12,004
|
10,546
|
12,065
|
22,564
|
16,116
|
5,875
|
16,935
|
13,235
|
11,543
|
19,954
|
12,646
|
9,952
|
|
営業キャッシュフロー
|
-
|
19,521
|
11,634
|
12,519
|
-
|
60,498
|
-31,972
|
87,029
|
58,558
|
-46,052
|
-39,197
|
72,296
|
9,006
|
93,664
|
-118,552
|
188,329
|
-78,625
|
173,294
|
-128,687
|
-9,810
|
79,578
|
64,343
|
-30,676
|
54,409
|
-1,613
|
93,165
|
-61,033
|
-680
|
29,984
|
49,009
|
-81,200
|
40,963
|
34,397
|
92,379
|
-19,954
|
-13,724
|
31,187
|
35,050
|
47,060
|
-36,651
|
9,737
|
180,710
|
-48,577
|
-58,694
|
180,352
|
274,505
|
-85,113
|
-59,033
|
16,604
|
208,549
|
-53,121
|
-14,497
|
-1,612
|
212,089
|
-60,013
|
114,751
|
-24,025
|
260,315
|
|
資本的支出
|
-
|
-9,402
|
-5,516
|
-5,111
|
-4,755
|
-6,030
|
-2,919
|
-6,688
|
-4,365
|
-5,573
|
-3,016
|
-3,829
|
-13,789
|
-5,782
|
-5,656
|
-3,848
|
-8,161
|
-5,910
|
-5,539
|
-7,909
|
-6,275
|
-9,709
|
-9,413
|
-11,743
|
-7,149
|
-4,653
|
-3,799
|
-5,890
|
-5,543
|
-5,032
|
-3,606
|
-4,317
|
-5,863
|
-4,810
|
-1,546
|
-2,144
|
-24,187
|
-12,836
|
-13,423
|
-1,958
|
1,715
|
-8,960
|
-6,538
|
-7,929
|
-11,028
|
2,832
|
-3,435
|
-4,518
|
-4,252
|
-2,033
|
-5,439
|
-8,551
|
-2,738
|
-2,184
|
-3,912
|
-7,683
|
-14,743
|
-17,403
|
|
投資キャッシュフロー
|
-
|
-23,184
|
39,486
|
33,133
|
-
|
-5,897
|
-1,014
|
-8,018
|
-4,199
|
-16,882
|
-44,743
|
-13,588
|
-20,892
|
-18,355
|
-8,913
|
-8,937
|
-6,650
|
-4,271
|
-8,128
|
-8,634
|
2,099
|
-10,533
|
-11,090
|
-11,792
|
3,379
|
-1,381
|
-3,868
|
-32,253
|
-12,234
|
-2,076
|
18,101
|
-8,283
|
-6,511
|
-3,192
|
16,645
|
-2,002
|
-10,094
|
-12,836
|
-7,032
|
-2,542
|
163,295
|
10,231
|
-8,289
|
-46,648
|
-9,347
|
-51,991
|
-10,815
|
-19,303
|
-14,730
|
200,799
|
-26,124
|
-26,059
|
-14,302
|
-95,987
|
-20,359
|
-14,577
|
-45,823
|
-32,919
|
|
配当金の支払額
|
-
|
4,382
|
3,687
|
4,669
|
-
|
8,701
|
210
|
8,946
|
5,340
|
7,551
|
9,724
|
8,908
|
9,422
|
9,644
|
10,636
|
10,519
|
10,537
|
10,621
|
10,636
|
10,889
|
11,055
|
338
|
22
|
147
|
115
|
0
|
146
|
22
|
14
|
14
|
0
|
56
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
164
|
1,389
|
2,146
|
-
|
325
|
3,380
|
1,020
|
611
|
8,806
|
3,103
|
438
|
1,250
|
623
|
876
|
621
|
295
|
596
|
902
|
1,572
|
324
|
552
|
51
|
579
|
609
|
519
|
456
|
37
|
283
|
0
|
0
|
78
|
499
|
24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,926
|
0
|
44
|
3,759
|
8,263
|
191,100
|
4,595
|
19,877
|
29,698
|
57,236
|
14,315
|
7,000
|
11,068
|
56,436
|
37,679
|
29,078
|
|
長期借入金の返済による支出
|
-
|
271
|
459
|
46
|
-
|
196
|
618
|
113
|
697
|
581
|
112
|
134
|
134
|
276
|
126
|
143
|
128
|
137
|
156
|
116
|
109
|
126
|
135
|
89
|
86
|
94
|
79
|
62
|
119
|
-114
|
35
|
-35
|
0
|
-
|
4,608
|
6,442
|
3,589
|
7,360
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
5,805
|
-49,236
|
-17,718
|
-
|
-67,001
|
45,068
|
-73,476
|
-60,496
|
99,396
|
-491
|
-3,357
|
-11,664
|
124
|
26,086
|
-155,191
|
65,472
|
-126,347
|
98,714
|
10,958
|
-77,009
|
-48,556
|
37,089
|
-44,420
|
-4,352
|
-63,706
|
47,618
|
28,725
|
-17,221
|
-37,688
|
60,753
|
-35,041
|
-27,914
|
-9,527
|
119,642
|
-121,076
|
-70,535
|
-1,457
|
13,427
|
33,471
|
-198,758
|
-121,554
|
6,529
|
58,677
|
-77,518
|
-174,424
|
12,923
|
45,598
|
-6,833
|
-391,552
|
91,086
|
47,218
|
20,827
|
-122,193
|
83,248
|
-62,186
|
23,165
|
-254,244
|
|
フリーキャッシュフロー
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
209,905
|
-63,925
|
107,068
|
-38,768
|
242,912
|
|
FCFマージン(%)
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.6
|
-9.8
|
15.1
|
-5.2
|
30.1
|