|
(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
|
11,607
|
12,155
|
11,843
|
11,710
|
12,312
|
18,230
|
19,984
|
20,047
|
16,302
|
24,289
|
23,275
|
23,540
|
20,974
|
20,915
|
18,480
|
18,124
|
16,377
|
16,637
|
15,249
|
15,366
|
14,274
|
14,879
|
14,466
|
15,020
|
14,543
|
14,415
|
15,330
|
14,845
|
13,220
|
14,223
|
14,673
|
13,136
|
13,538
|
13,029
|
13,785
|
13,334
|
13,257
|
14,279
|
12,560
|
12,358
|
11,427
|
11,646
|
11,348
|
10,897
|
10,038
|
10,464
|
10,830
|
10,735
|
10,033
|
10,836
|
12,001
|
15,422
|
12,636
|
20,645
|
15,871
|
16,623
|
16,794
|
17,823
|
|
株式報酬費用
|
364
|
644
|
791
|
1,384
|
784
|
1,128
|
963
|
1,837
|
927
|
1,088
|
877
|
1,266
|
1,022
|
2,195
|
312
|
1,027
|
415
|
581
|
370
|
561
|
233
|
829
|
204
|
752
|
217
|
366
|
73
|
545
|
229
|
283
|
269
|
286
|
404
|
422
|
490
|
581
|
860
|
531
|
570
|
810
|
649
|
1,412
|
488
|
1,456
|
1,169
|
1,169
|
700
|
1,515
|
1,485
|
1,535
|
32
|
1,769
|
1,800
|
1,803
|
-925
|
1,404
|
1,399
|
1,399
|
|
営業キャッシュフロー
|
18,949
|
16,109
|
20,648
|
48,683
|
85,088
|
45,080
|
21,280
|
65,330
|
45,579
|
-15,540
|
17,991
|
25,064
|
34,292
|
36,725
|
-6,967
|
7,842
|
22,694
|
33,394
|
2,333
|
27,339
|
24,312
|
-10,484
|
-14,539
|
-16,014
|
15,341
|
13,923
|
-35,683
|
5,756
|
-2,779
|
-3,470
|
-15,619
|
5,618
|
41,213
|
14,230
|
3,972
|
1,529
|
41,930
|
9,798
|
-15,962
|
-1,525
|
15,197
|
13,016
|
-18,517
|
67,435
|
53,322
|
58,438
|
24,086
|
64,804
|
51,216
|
39,244
|
2,005
|
70,841
|
59,905
|
8,736
|
-38,591
|
14,313
|
41,521
|
12,786
|
|
資本的支出
|
-7,705
|
-17,843
|
-8,155
|
-19,006
|
-36,319
|
-29,421
|
-21,174
|
-14,894
|
-18,888
|
-25,175
|
-16,754
|
-14,129
|
-15,446
|
-12,110
|
-11,419
|
-22,505
|
-12,708
|
-13,216
|
-7,149
|
-10,901
|
-12,796
|
-11,102
|
-8,389
|
-6,763
|
-8,428
|
-9,046
|
-7,807
|
-10,609
|
-8,082
|
-12,502
|
-9,453
|
-7,272
|
-9,529
|
-10,160
|
-6,420
|
-1,982
|
-4,948
|
-8,330
|
-8,861
|
-5,776
|
-9,613
|
-14,552
|
-7,637
|
-11,827
|
-13,291
|
-14,219
|
-11,698
|
-15,869
|
-13,913
|
-19,319
|
-16,607
|
-17,592
|
-18,119
|
-13,306
|
-15,027
|
-10,094
|
-11,632
|
-17,867
|
|
投資キャッシュフロー
|
-37,159
|
14,275
|
-8,047
|
-18,553
|
-68,443
|
4,549
|
-21,393
|
-21,305
|
-17,724
|
-132,657
|
-11,964
|
-14,805
|
-14,077
|
-11,676
|
-9,085
|
-19,797
|
-11,099
|
-19,041
|
-6,378
|
-10,378
|
-12,403
|
-60,567
|
-7,815
|
33,701
|
1,827
|
-9,346
|
-7,013
|
-10,519
|
-7,482
|
-11,917
|
-34,259
|
-22,231
|
-40,132
|
4,031
|
5,067
|
6,831
|
13,466
|
7,857
|
-8,316
|
-5,572
|
-9,223
|
-14,488
|
2,412
|
-12,286
|
-12,908
|
-13,969
|
-11,440
|
-15,838
|
-12,407
|
-17,238
|
-158,762
|
-12,510
|
-17,758
|
-12,568
|
-14,828
|
-10,018
|
-11,588
|
-23,212
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-25,000
|
0
|
50,000
|
0
|
1,293
|
5,097
|
12,674
|
13,515
|
1,402
|
6,360
|
8,344
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
345,313
|
345,313
|
345,313
|
400,000
|
0
|
0
|
0
|
-
|
11,102
|
13,239
|
1,327
|
-8,839
|
110
|
1,449
|
831
|
14,895
|
14,635
|
13,107
|
5,798
|
414,099
|
16,480
|
23,598
|
8,030
|
9,186
|
52,398
|
40,325
|
31,430
|
10,074
|
23,949
|
52,849
|
9,193
|
5,648
|
21,881
|
438,048
|
22,364
|
14,856
|
76,782
|
12,233
|
-108
|
33
|
2,360
|
2,013
|
2,255
|
38
|
154,771
|
4,768
|
75
|
53,585
|
26,606
|
28,330
|
20,664
|
41,355
|
|
財務キャッシュフロー
|
-840
|
4,046
|
-12,279
|
-9,194
|
-9,580
|
4,938
|
319,385
|
-123,251
|
-6,552
|
-106,902
|
2,414
|
-50,063
|
1,457
|
-82
|
8,989
|
3,790
|
-2,027
|
-2,489
|
-7,448
|
-1,781
|
-3,233
|
6,032
|
4,148
|
-6,053
|
-6,426
|
-15,752
|
10,461
|
4,492
|
2,116
|
467
|
36,740
|
13,301
|
13,915
|
-31,834
|
-8,293
|
11,085
|
-36,728
|
-4,629
|
7,074
|
3,775
|
-3,574
|
6,671
|
11,713
|
-34,330
|
-34,924
|
-3,769
|
-10,445
|
-15,350
|
-14,198
|
-16,023
|
145,706
|
-31,831
|
-40,821
|
-8,503
|
18,614
|
-1,708
|
-7,421
|
7,960
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,570
|
-53,618
|
4,219
|
29,889
|
-5,081
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.2
|
-10.9
|
0.9
|
6.4
|
-1.2
|