|
(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
|
4Q25
|
|
減価償却費
|
4,648
|
4,663
|
4,921
|
5,438
|
5,158
|
5,230
|
4,897
|
5,767
|
6,193
|
6,563
|
7,055
|
6,667
|
6,792
|
6,812
|
6,978
|
6,819
|
7,010
|
7,409
|
7,214
|
6,976
|
17,559
|
16,452
|
17,259
|
15,412
|
19,982
|
19,483
|
19,109
|
16,426
|
20,405
|
16,035
|
18,709
|
16,584
|
25,030
|
18,418
|
19,807
|
15,597
|
23,371
|
18,029
|
19,080
|
14,123
|
21,119
|
17,406
|
20,832
|
19,465
|
21,220
|
22,127
|
19,324
|
15,211
|
19,755
|
24,119
|
20,636
|
19,291
|
20,040
|
24,732
|
24,033
|
18,041
|
20,861
|
19,958
|
23,008
|
|
株式報酬費用
|
-
|
902
|
879
|
1,124
|
2,668
|
1,094
|
1,457
|
1,186
|
821
|
333
|
-86
|
786
|
774
|
37
|
-1,440
|
173
|
116
|
16
|
52
|
153
|
565
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,195
|
322
|
1,108
|
1,110
|
752
|
475
|
-477
|
308
|
48
|
1,156
|
3,592
|
6,379
|
5,488
|
7,610
|
12,074
|
-721
|
7,273
|
6,638
|
1,933
|
2,203
|
3,830
|
269
|
2,027
|
675
|
714
|
1,482
|
1,472
|
2,827
|
3,271
|
2,235
|
|
営業キャッシュフロー
|
-
|
57,703
|
31,956
|
53,814
|
-
|
44,927
|
8,707
|
57,485
|
17,137
|
21,901
|
32,486
|
35,601
|
24,353
|
19,689
|
39,235
|
25,365
|
30,589
|
1,136
|
21,331
|
23,640
|
5,514
|
18,355
|
-2,540
|
30,055
|
-
|
21,167
|
-
|
14,486
|
-26,956
|
39,588
|
5,116
|
51,924
|
-17,243
|
33,991
|
-29,515
|
27,707
|
-20,929
|
22,439
|
-9,477
|
25,551
|
-2,572
|
97,289
|
68,457
|
166,927
|
48,684
|
88,624
|
-2,771
|
130,443
|
60,844
|
70,102
|
-17,863
|
42,417
|
8,608
|
86,725
|
12,791
|
55,391
|
24,102
|
91,744
|
-21,599
|
|
資本的支出
|
-
|
-4,492
|
-8,606
|
-22,274
|
-16,944
|
-18,201
|
-24,732
|
-18,063
|
-13,789
|
-3,992
|
-7,910
|
-3,385
|
-4,106
|
-6,008
|
-7,577
|
-2,661
|
-3,372
|
-6,395
|
-4,595
|
-1,733
|
-10,136
|
-6,399
|
-4,963
|
-4,112
|
-4,504
|
-2,840
|
-3,100
|
-2,720
|
-5,903
|
-6,399
|
-4,784
|
-3,500
|
-2,257
|
-3,730
|
-9,169
|
-6,710
|
-3,494
|
-4,970
|
-3,424
|
-2,994
|
-2,392
|
-4,862
|
-10,346
|
-7,899
|
-5,872
|
-19,670
|
-11,227
|
-3,438
|
-4,153
|
-6,153
|
-10,452
|
-8,095
|
-6,168
|
-4,465
|
-18,346
|
-9,871
|
-5,747
|
-11,616
|
-23,568
|
|
投資キャッシュフロー
|
-
|
-1,972
|
-8,606
|
-22,274
|
-
|
-17,175
|
-24,732
|
-18,063
|
-13,756
|
-3,992
|
-7,910
|
-3,385
|
-4,015
|
-6,008
|
-7,558
|
-2,661
|
-3,340
|
-6,349
|
-4,595
|
-1,733
|
-74,005
|
-6,399
|
-4,963
|
-4,112
|
-
|
-2,840
|
-
|
-2,548
|
-5,903
|
-6,399
|
-4,781
|
-3,500
|
-2,168
|
-3,730
|
-9,131
|
-6,662
|
-3,495
|
-4,969
|
-3,424
|
-2,994
|
-2,350
|
-4,862
|
-10,136
|
-7,899
|
-5,831
|
-19,671
|
-11,222
|
15,562
|
-3,268
|
-5,366
|
-9,650
|
-5,317
|
-5,413
|
-3,627
|
-17,535
|
-5,807
|
-4,883
|
-10,729
|
-22,668
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,269
|
4,799
|
529
|
0
|
0
|
0
|
12,398
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
15,000
|
65,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-29,968
|
-41,889
|
-42,942
|
-
|
-43,855
|
-36,418
|
-14,028
|
-44,741
|
-42,625
|
-26,600
|
-31,439
|
-27,787
|
-24,147
|
-19,767
|
-29,980
|
-32,906
|
-28,518
|
-19
|
-19,895
|
92,773
|
-22,921
|
-2,198
|
0
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-13,594
|
-7,929
|
-15,860
|
-8,027
|
-25
|
-1,033
|
-1,742
|
-4,825
|
-555
|
-4,820
|
-34,577
|
-46,474
|
-134,197
|
-23,888
|
-106,224
|
-18,709
|
-110,981
|
-110,240
|
-44,260
|
-16,383
|
-17,757
|
-20,293
|
-20,083
|
-14,938
|
-18,666
|
-26,594
|
-39,232
|
-42,673
|
|
フリーキャッシュフロー
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5,555
|
45,520
|
18,355
|
80,128
|
-45,167
|
|
FCFマージン(%)
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.0
|
31.9
|
10.9
|
49.0
|
-34.5
|