|
(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
|
|
株式報酬費用
|
401
|
408
|
413
|
478
|
488
|
551
|
582
|
1,100
|
1,900
|
2,174
|
3,162
|
4,300
|
3,901
|
4,645
|
14,528
|
7,500
|
-
|
8,902
|
11,955
|
13,883
|
14,009
|
15,418
|
15,571
|
18,244
|
19,698
|
22,019
|
20,442
|
20,552
|
20,169
|
20,401
|
19,883
|
20,422
|
22,197
|
19,763
|
22,348
|
19,507
|
21,372
|
21,195
|
13,184
|
22,005
|
15,546
|
12,880
|
14,963
|
20,512
|
18,312
|
14,414
|
14,705
|
15,154
|
18,539
|
18,023
|
14,750
|
15,685
|
26,164
|
10,450
|
11,380
|
14,340
|
13,180
|
13,235
|
|
営業キャッシュフロー
|
-4,172
|
-5,338
|
-5,230
|
-4,800
|
-5,306
|
-6,297
|
-6,585
|
-
|
-9,475
|
-10,265
|
-14,182
|
-16,967
|
-17,484
|
-17,801
|
-25,346
|
-29,874
|
-31,853
|
-34,722
|
-41,212
|
-56,745
|
-49,262
|
-63,189
|
-70,661
|
-58,900
|
-58,401
|
-29,895
|
-45,236
|
-
|
-42,280
|
-39,079
|
-64,175
|
-38,397
|
-18,851
|
-29,707
|
-49,002
|
-36,883
|
-22,793
|
-27,488
|
-60,149
|
-25,327
|
-17,064
|
-23,120
|
-76,329
|
-13,125
|
-727
|
-23,854
|
-17,933
|
8,201
|
-58,955
|
85,389
|
29,079
|
25,013
|
63,246
|
40,381
|
20,323
|
63,956
|
74,288
|
-48,731
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
0
|
8
|
-71
|
-
|
-128
|
-6
|
0
|
-80
|
-94
|
-988
|
-674
|
-186
|
-293
|
-207
|
-580
|
-470
|
-249
|
-485
|
-264
|
-56
|
-7
|
-448
|
-115
|
-1,015
|
-570
|
-822
|
-20
|
-80
|
-207
|
-934
|
-2,933
|
-1,721
|
-1,999
|
-1,076
|
-45
|
0
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-453
|
-
|
-
|
-388
|
-4,005
|
|
投資キャッシュフロー
|
4,478
|
3,815
|
3,877
|
8,393
|
-2,744
|
-35,054
|
-33,086
|
-
|
-3,943
|
9,541
|
-99,112
|
-67,510
|
38,873
|
40,476
|
38,473
|
44,064
|
8,308
|
56,725
|
-168,696
|
-7,460
|
-154,908
|
69,140
|
52,935
|
38,299
|
19,332
|
-18,093
|
89,618
|
-
|
31,784
|
-188,949
|
22,758
|
10,627
|
9,923
|
-209,144
|
29,608
|
126,865
|
152,994
|
-116,958
|
30,877
|
-17,207
|
-156,321
|
71,549
|
131,345
|
-55,797
|
15,441
|
-17,748
|
192,518
|
-194,283
|
34,110
|
-347
|
-14,039
|
-56,192
|
-82,457
|
122,150
|
-124,049
|
-43,294
|
-79,352
|
-55,869
|
|
長期借入金の返済による支出
|
12
|
9
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-10
|
97
|
22
|
57
|
6,860
|
91,233
|
208
|
-
|
974
|
629
|
198,042
|
1,720
|
1,282
|
2,807
|
1,439
|
2,599
|
1,132
|
9,332
|
282,991
|
20,758
|
226,077
|
3,986
|
11,490
|
7,010
|
7,897
|
4,791
|
2,880
|
-
|
211
|
300,603
|
4,176
|
4,646
|
319,967
|
43,058
|
3,754
|
47,401
|
11,715
|
18,126
|
7,726
|
5,005
|
1,066
|
4,365
|
2,467
|
3,831
|
287
|
1,614
|
1,466
|
5,478
|
12,751
|
5,434
|
1,043
|
3,565
|
268
|
1,969
|
1,838
|
15,956
|
9,423
|
22,666
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
39,928
|
-
|
-
|
73,900
|
-52,736
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
15.4
|
-
|
-
|
26.5
|
-18.6
|