|
(単位:千ドル)
|
1Q11
|
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
|
3,266
|
3,743
|
2,282
|
3,601
|
3,715
|
4,119
|
4,347
|
4,011
|
3,927
|
4,058
|
4,095
|
6,345
|
5,771
|
5,829
|
6,049
|
6,924
|
10,724
|
11,001
|
9,041
|
9,084
|
8,593
|
8,698
|
8,719
|
6,640
|
5,799
|
9,821
|
16,675
|
17,800
|
17,726
|
14,580
|
8,804
|
8,888
|
8,796
|
8,519
|
8,523
|
8,561
|
7,724
|
7,648
|
7,649
|
7,676
|
6,822
|
6,367
|
6,445
|
6,424
|
6,240
|
6,509
|
6,351
|
6,545
|
6,276
|
6,159
|
6,182
|
6,349
|
6,405
|
6,603
|
6,153
|
5,982
|
5,035
|
5,101
|
4,902
|
4,982
|
|
株式報酬費用
|
3,098
|
4,063
|
2,311
|
3,335
|
3,130
|
4,014
|
3,485
|
3,639
|
2,579
|
3,713
|
2,762
|
4,076
|
4,722
|
5,091
|
4,490
|
4,510
|
3,998
|
4,921
|
5,119
|
3,948
|
4,388
|
4,002
|
3,743
|
3,608
|
4,186
|
9,620
|
6,170
|
4,420
|
4,537
|
4,904
|
3,279
|
3,354
|
3,157
|
4,588
|
3,783
|
3,742
|
3,646
|
2,974
|
2,942
|
3,141
|
3,237
|
4,368
|
4,130
|
3,514
|
4,481
|
6,278
|
6,210
|
6,025
|
7,027
|
7,932
|
7,420
|
6,179
|
8,082
|
9,233
|
9,459
|
9,105
|
9,208
|
9,651
|
9,145
|
9,043
|
|
営業キャッシュフロー
|
74,887
|
425
|
-15,217
|
55,347
|
41,910
|
18,641
|
45,284
|
6,128
|
10,486
|
3,265
|
-9,141
|
-3,883
|
-18,401
|
1,625
|
10,176
|
-
|
4,288
|
7,673
|
9,889
|
-
|
-18,798
|
-12,333
|
6,823
|
464
|
6,332
|
-
|
24,865
|
18,870
|
-11,807
|
-45,633
|
18,062
|
1,640
|
-22,291
|
14,150
|
-14,864
|
15,589
|
-2,396
|
19,946
|
10,041
|
15,430
|
10,485
|
10,244
|
29,920
|
17,093
|
24,788
|
3,381
|
47,205
|
33,109
|
13,918
|
11,217
|
7,054
|
29,485
|
9,361
|
8,455
|
17,614
|
28,385
|
19,992
|
9,042
|
15,533
|
24,926
|
|
資本的支出
|
-9,402
|
-21,889
|
-16,225
|
-12,848
|
-8,455
|
-8,146
|
-6,105
|
-2,288
|
-1,619
|
-4,380
|
-1,977
|
-1,198
|
-2,138
|
-2,371
|
-5,967
|
-5,112
|
-4,781
|
-2,749
|
-3,539
|
-2,818
|
-3,988
|
-5,191
|
-1,538
|
-762
|
-4,187
|
-5,870
|
-7,346
|
-6,869
|
-2,259
|
-1,537
|
-1,992
|
-6,866
|
-2,180
|
-4,261
|
-1,748
|
-2,684
|
-1,070
|
-887
|
-1,374
|
-3,471
|
-1,953
|
-7,129
|
-22,371
|
-9,190
|
-10,918
|
-4,502
|
-6,351
|
-2,833
|
-6,946
|
-3,890
|
-6,395
|
-10,699
|
-5,990
|
-2,953
|
-3,991
|
-5,179
|
-6,755
|
-3,595
|
-2,578
|
-3,272
|
|
投資キャッシュフロー
|
-41,592
|
16,837
|
182,869
|
-51,820
|
16,336
|
21,065
|
19,823
|
-8,903
|
-172,096
|
17,061
|
15,176
|
-28,197
|
14,119
|
16,925
|
21,569
|
-
|
28,122
|
3,165
|
11,277
|
-
|
6,729
|
26,491
|
9,447
|
4,043
|
-195,917
|
-
|
6,305
|
28,949
|
-22,559
|
-1,272
|
8,443
|
-2,909
|
-20,938
|
-21,111
|
-11,929
|
-21,889
|
35,194
|
-24,283
|
-50,784
|
-31,919
|
1,395
|
-36,099
|
-22,386
|
101,618
|
-11,156
|
-14,805
|
4,800
|
-47,719
|
-762
|
3,128
|
-29,546
|
-26,150
|
20,725
|
-9,944
|
-29,611
|
-45,717
|
14,523
|
9,535
|
-12,126
|
-53,410
|
|
自己株式の取得による支出
|
-
|
7,800
|
154,300
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,349
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
592
|
633
|
10,232
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
7,454
|
98,232
|
59
|
58
|
60
|
61
|
63
|
64
|
65
|
67
|
67
|
70
|
70
|
71
|
74
|
75
|
76
|
77
|
80
|
81
|
82
|
84
|
86
|
88
|
89
|
91
|
1,013
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,382
|
-97,368
|
-152,415
|
2,230
|
473
|
1,215
|
4,291
|
-424
|
114
|
-1,807
|
-66
|
-4,007
|
8,076
|
-959
|
228
|
-
|
-83
|
-93
|
-842
|
-
|
-13,480
|
-227
|
114
|
-1,041
|
335,787
|
-
|
-1,467
|
-3,368
|
117
|
-2,162
|
-9,434
|
17
|
379
|
-836
|
295
|
288
|
276
|
30,191
|
137
|
-1,506
|
-747
|
-135
|
-669
|
-120,478
|
-5,789
|
803
|
77
|
359
|
-27,441
|
25,470
|
-1,659
|
-1,050
|
-14,840
|
1,620
|
895
|
-254
|
-5,276
|
-4,706
|
820
|
-1,307
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,206
|
13,237
|
5,447
|
12,955
|
21,654
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.7
|
7.9
|
3.3
|
7.8
|
13.1
|