|
(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
|
4,339
|
4,547
|
4,530
|
4,854
|
5,243
|
4,370
|
4,622
|
4,864
|
4,534
|
4,630
|
4,633
|
4,568
|
4,608
|
4,539
|
4,274
|
4,116
|
4,089
|
4,050
|
4,162
|
3,982
|
3,953
|
3,951
|
4,070
|
4,317
|
4,753
|
3,854
|
4,124
|
4,183
|
4,204
|
4,259
|
4,389
|
4,084
|
3,815
|
8,452
|
8,285
|
8,256
|
8,098
|
8,146
|
8,305
|
8,402
|
8,629
|
8,865
|
11,767
|
13,645
|
13,138
|
13,516
|
13,692
|
13,980
|
14,857
|
14,874
|
16,258
|
16,925
|
17,363
|
17,864
|
16,991
|
17,622
|
19,913
|
22,588
|
|
株式報酬費用
|
124
|
121
|
105
|
159
|
165
|
265
|
278
|
202
|
259
|
189
|
234
|
149
|
209
|
257
|
158
|
331
|
830
|
285
|
400
|
405
|
406
|
599
|
640
|
1,337
|
557
|
309
|
617
|
-
|
-
|
883
|
1,021
|
649
|
819
|
1,299
|
2,234
|
3,962
|
1,765
|
3,682
|
1,835
|
2,015
|
1,840
|
6,081
|
3,836
|
2,627
|
2,732
|
3,531
|
3,240
|
3,763
|
3,972
|
3,647
|
4,586
|
4,796
|
4,371
|
5,250
|
6,683
|
5,595
|
5,963
|
5,940
|
|
営業キャッシュフロー
|
-1,931
|
16,351
|
1,378
|
21,753
|
-18,085
|
19,743
|
-10,248
|
-16,698
|
15,108
|
-9,724
|
-12,182
|
4,705
|
-6,641
|
3,605
|
-2,943
|
-681
|
7,116
|
5,477
|
840
|
-
|
8,975
|
8,789
|
-3,062
|
-9,274
|
-
|
29,960
|
-23,293
|
13,769
|
33,343
|
15,655
|
-19,242
|
14,917
|
12,802
|
32,616
|
10,771
|
41,490
|
38,688
|
28,334
|
38,720
|
52,772
|
44,250
|
15,852
|
19,183
|
15,406
|
96,058
|
88,469
|
49,058
|
132,049
|
150,108
|
147,369
|
49,591
|
120,970
|
152,274
|
174,269
|
84,883
|
85,428
|
83,626
|
186,051
|
|
資本的支出
|
-4,421
|
-4,397
|
-5,910
|
-11,946
|
-9,962
|
-9,541
|
-4,898
|
-1,791
|
-4,644
|
-3,567
|
-2,283
|
-5,384
|
-6,737
|
895
|
-1,161
|
-2,106
|
-3,819
|
-1,000
|
-2,818
|
-3,252
|
-2,782
|
-2,036
|
-1,825
|
-4,045
|
-2,435
|
-1,115
|
-1,897
|
-3,366
|
-4,270
|
-3,638
|
-3,814
|
-1,040
|
-3,017
|
-7,526
|
-7,354
|
-7,220
|
-7,514
|
-10,776
|
-11,209
|
-10,941
|
-17,165
|
-7,336
|
-14,969
|
-13,976
|
-18,887
|
-13,077
|
-14,221
|
-24,638
|
-10,385
|
-15,135
|
-22,432
|
-28,877
|
-14,000
|
-15,645
|
-17,924
|
-13,338
|
-19,661
|
-26,389
|
|
投資キャッシュフロー
|
3,349
|
-6,887
|
-1,058
|
-14,292
|
-8,067
|
-28,115
|
23,561
|
-716
|
-2,370
|
19,648
|
-23
|
-3,394
|
-6,113
|
2,099
|
1,703
|
-4,642
|
-3,233
|
1,684
|
-2,103
|
-
|
-1,989
|
-1,509
|
-1,237
|
-57,726
|
-
|
1,439
|
-1,011
|
-2,945
|
-4,078
|
-3,348
|
-3,677
|
-375
|
-2,554
|
-403,780
|
-6,842
|
-6,963
|
-6,726
|
-9,960
|
-11,001
|
-10,459
|
-15,762
|
-186,227
|
-14,563
|
-16,464
|
-16,795
|
-41,933
|
6,505
|
-22,839
|
-9,303
|
-62,115
|
-21,047
|
-24,334
|
-16,921
|
-123,547
|
-54,211
|
-12,266
|
-464,588
|
-20,858
|
|
自己株式の取得による支出
|
1,751
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,201
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,454
|
20,000
|
43,846
|
0
|
4,700
|
25,654
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,020
|
1,020
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,298
|
1,650
|
6,598
|
-
|
1,333
|
2,620
|
496
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,082
|
17,562
|
30,051
|
25,050
|
30,543
|
9,529
|
4,112
|
4,089
|
5,928
|
5,842
|
5,842
|
5,761
|
30,843
|
36,746
|
9,261
|
16,641
|
6,678
|
6,646
|
6,607
|
6,608
|
6,606
|
10,669
|
3,792
|
3,793
|
|
財務キャッシュフロー
|
4,965
|
-9,743
|
-81
|
-4,959
|
8,074
|
10,480
|
-12,301
|
14,289
|
-8,753
|
-13,066
|
11,620
|
11,683
|
15,473
|
139
|
-4,407
|
2,463
|
-6,731
|
-14,223
|
11,756
|
-
|
-6,600
|
-7,516
|
-1,339
|
89,911
|
-
|
-13,987
|
-4,187
|
299
|
-6,514
|
-7,548
|
-14,412
|
424
|
-5,448
|
340,367
|
24,243
|
-37,820
|
-29,981
|
-24,782
|
-32,502
|
-10,131
|
-4,113
|
134,652
|
-5,928
|
-5,842
|
-5,842
|
-15,177
|
-35,131
|
-36,786
|
-9,528
|
-23,089
|
-19,693
|
-37,065
|
-27,211
|
-34,654
|
-56,220
|
-12,436
|
-12,016
|
-80,867
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
158,624
|
66,959
|
72,090
|
63,965
|
159,662
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.8
|
15.5
|
11.7
|
9.3
|
21.1
|