|
(単位:千ドル)
|
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
|
1,361
|
1,661
|
1,780
|
2,421
|
2,478
|
2,637
|
2,816
|
3,524
|
3,661
|
4,034
|
4,604
|
5,291
|
6,895
|
7,167
|
7,562
|
7,980
|
8,189
|
8,564
|
9,159
|
9,434
|
10,151
|
10,662
|
10,656
|
9,728
|
10,028
|
10,509
|
10,713
|
11,557
|
11,876
|
12,240
|
12,391
|
12,849
|
12,358
|
12,582
|
12,544
|
13,125
|
13,083
|
12,833
|
12,627
|
17,140
|
11,490
|
11,258
|
11,417
|
10,687
|
10,805
|
10,615
|
10,461
|
10,303
|
9,930
|
9,585
|
9,326
|
11,566
|
12,350
|
12,365
|
12,526
|
12,851
|
|
株式報酬費用
|
7,429
|
1,858
|
2,334
|
3,257
|
5,160
|
5,713
|
7,015
|
8,789
|
9,456
|
10,083
|
10,918
|
11,816
|
13,671
|
15,516
|
15,683
|
15,972
|
19,110
|
20,726
|
22,560
|
23,865
|
24,334
|
25,365
|
25,308
|
25,408
|
27,734
|
28,805
|
29,193
|
28,654
|
31,319
|
30,451
|
29,236
|
30,506
|
31,750
|
30,585
|
30,255
|
31,984
|
39,245
|
40,859
|
36,442
|
35,133
|
41,060
|
40,061
|
38,632
|
36,337
|
46,257
|
43,580
|
43,467
|
40,147
|
42,710
|
41,214
|
39,472
|
34,797
|
37,469
|
34,775
|
32,881
|
28,868
|
|
営業キャッシュフロー
|
-2,773
|
333
|
712
|
1,629
|
-174
|
5,288
|
6,994
|
9,324
|
9,323
|
-
|
19,050
|
18,893
|
25,635
|
18,030
|
9,862
|
3,835
|
23,879
|
22,631
|
35,277
|
45,113
|
41,235
|
35,088
|
51,638
|
-
|
38,296
|
22,641
|
55,178
|
44,072
|
41,029
|
56,817
|
51,422
|
55,514
|
40,786
|
16,463
|
71,136
|
48,316
|
58,931
|
50,176
|
58,628
|
44,920
|
59,903
|
18,329
|
69,604
|
44,473
|
74,244
|
48,007
|
104,859
|
79,170
|
72,855
|
39,689
|
102,298
|
70,973
|
97,995
|
58,034
|
131,518
|
84,482
|
|
資本的支出
|
-367
|
-1,560
|
-1,557
|
-4,040
|
-943
|
-4,023
|
-4,581
|
-6,696
|
-4,246
|
-2,966
|
-5,531
|
-16,311
|
-10,881
|
-7,178
|
-7,299
|
-5,769
|
-7,645
|
-4,793
|
-5,360
|
-5,196
|
-2,452
|
-1,627
|
-3,813
|
-7,706
|
-10,927
|
-4,091
|
-3,681
|
-6,150
|
-8,991
|
-10,223
|
-10,736
|
-7,572
|
-7,053
|
-9,951
|
-7,068
|
-7,930
|
-6,005
|
-7,281
|
-8,314
|
-6,682
|
-6,636
|
-7,862
|
-5,606
|
-11,875
|
-7,518
|
-7,635
|
-5,697
|
-5,997
|
-6,987
|
-9,587
|
-9,763
|
-11,010
|
-10,531
|
-13,024
|
-12,581
|
-12,217
|
|
投資キャッシュフロー
|
-2,091
|
-7,434
|
-2,341
|
-28,726
|
-1,912
|
-5,808
|
-7,764
|
-3,343
|
-6,235
|
-
|
-24,999
|
-69,527
|
-103,715
|
-22,355
|
-21,089
|
-11,523
|
-13,191
|
-16,542
|
-16,859
|
-8,980
|
-44,582
|
-4,090
|
-11,766
|
-
|
-153,491
|
15,044
|
-7,414
|
-18,508
|
35,154
|
82,755
|
15,223
|
-8,797
|
163,219
|
116,262
|
-7,067
|
-24,055
|
-5,976
|
-7,220
|
-8,063
|
-6,391
|
-6,575
|
-7,904
|
-96,828
|
-14,837
|
-37,280
|
-9,605
|
420
|
-8,219
|
-6,402
|
-16,644
|
-11,394
|
-42,826
|
-12,003
|
-14,617
|
-11,357
|
-7,677
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
81
|
112
|
175
|
306
|
361
|
281
|
393
|
283
|
168
|
228
|
86
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,813
|
33,309
|
32,480
|
6,204
|
115,389
|
102,126
|
295,487
|
77,380
|
6,018
|
-
|
-
|
-
|
-
|
49,528
|
64,629
|
63,675
|
85,096
|
50,006
|
50,000
|
50,000
|
50,000
|
49,999
|
50,001
|
49,999
|
50,000
|
62,500
|
60,157
|
65,742
|
62,782
|
62,500
|
65,950
|
75,000
|
87,499
|
|
財務キャッシュフロー
|
113,918
|
-899
|
2,062
|
-908
|
1,576
|
2,835
|
4,923
|
282,386
|
6,413
|
-
|
6,521
|
8,282
|
4,045
|
13,106
|
1,615
|
7,676
|
1,045
|
6,810
|
10,200
|
11,467
|
3,287
|
16,067
|
2,459
|
-
|
-39,974
|
-37,547
|
-13,718
|
-116,508
|
-113,478
|
-295,542
|
-82,944
|
445
|
-8,929
|
6,824
|
735
|
-19,682
|
-60,282
|
-73,112
|
-76,811
|
-90,284
|
-67,953
|
-53,073
|
-60,998
|
-55,508
|
-54,706
|
-58,199
|
-70,327
|
-63,546
|
-83,834
|
-66,577
|
-82,596
|
-70,795
|
-81,713
|
-69,869
|
-86,197
|
-92,268
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,963
|
87,464
|
45,010
|
118,937
|
72,265
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.6
|
24.4
|
12.2
|
31.6
|
20.1
|