|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
794
|
786
|
770
|
967
|
2,300
|
2,200
|
2,300
|
2,000
|
2,000
|
|
株式報酬費用
|
-
|
-
|
135
|
136
|
136
|
99
|
139
|
150
|
264
|
261
|
252
|
162
|
199
|
215
|
248
|
173
|
162
|
107
|
-67
|
110
|
98
|
97
|
177
|
209
|
234
|
215
|
329
|
324
|
492
|
427
|
479
|
482
|
225
|
365
|
366
|
383
|
521
|
497
|
428
|
494
|
766
|
699
|
673
|
738
|
960
|
1,005
|
985
|
1,041
|
1,284
|
1,152
|
1,181
|
1,122
|
1,050
|
937
|
1,025
|
892
|
|
営業キャッシュフロー
|
-221
|
-485
|
1,017
|
1,641
|
1,226
|
794
|
3,266
|
20,158
|
7,686
|
-50,008
|
29,222
|
-209,814
|
125,554
|
97,437
|
-18,415
|
70,943
|
17,808
|
-
|
-
|
8,353
|
6,203
|
6,837
|
10,852
|
-
|
9,695
|
-
|
10,163
|
10,930
|
6,789
|
9,546
|
8,541
|
7,576
|
8,267
|
5,896
|
8,581
|
9,018
|
9,924
|
9,857
|
10,499
|
18,070
|
16,215
|
12,937
|
12,915
|
15,090
|
11,256
|
11,900
|
13,546
|
10,087
|
11,378
|
8,667
|
8,432
|
7,072
|
8,010
|
4,880
|
3,837
|
4,627
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-31
|
-52
|
-192
|
-24
|
-555
|
-56
|
-6
|
-28
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-72,249
|
-903
|
-112,271
|
-162,732
|
-55,704
|
-116,522
|
-223,013
|
-350,458
|
-66,519
|
-115,589
|
-11,486
|
-239,486
|
159,767
|
-47,172
|
84,664
|
61,080
|
-59,863
|
-
|
-
|
199,136
|
-56,687
|
-268,171
|
100,427
|
-
|
3,713
|
-
|
86,283
|
139,282
|
-8,985
|
-58,291
|
-536
|
-106,614
|
-273,951
|
80,916
|
87,772
|
23,396
|
-131,354
|
-176,599
|
-267,126
|
-124,606
|
89,680
|
-165,880
|
12,246
|
257,127
|
70,058
|
19,244
|
-47,689
|
85,847
|
134,016
|
-295
|
121,525
|
172,668
|
298,739
|
26,259
|
113,196
|
-290,050
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
358
|
1,078
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
75,816
|
84,257
|
47,782
|
160,498
|
53,638
|
133,413
|
192,065
|
337,847
|
69,135
|
155,347
|
-26,440
|
454,403
|
-292,867
|
-51,165
|
-63,955
|
-133,427
|
39,224
|
-
|
-
|
-201,987
|
47,614
|
222,657
|
-88,757
|
-
|
-36,550
|
62,768
|
-
|
-144,157
|
3,921
|
41,146
|
-7,268
|
98,342
|
334,926
|
-88,702
|
-88,045
|
-38,933
|
144,598
|
144,469
|
196,743
|
141,364
|
-142,751
|
164,809
|
26,511
|
-208,236
|
-68,828
|
-42,305
|
-47,443
|
-46,492
|
-156,335
|
-37,241
|
-128,259
|
-185,793
|
-243,960
|
-66,087
|
-87,292
|
228,704
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|