|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
892
|
853
|
823
|
671
|
664
|
789
|
674
|
718
|
707
|
683
|
385
|
518
|
453
|
396
|
402
|
367
|
391
|
328
|
376
|
343
|
307
|
326
|
317
|
355
|
392
|
390
|
121
|
385
|
397
|
413
|
425
|
429
|
430
|
521
|
553
|
766
|
1,349
|
2,165
|
4,436
|
3,531
|
3,675
|
3,631
|
4,209
|
4,037
|
3,962
|
4,319
|
-2,000
|
3,026
|
3,678
|
3,664
|
3,762
|
2,844
|
3,751
|
3,746
|
|
営業キャッシュフロー
|
6,267
|
3,079
|
44,972
|
-25,704
|
6,883
|
3,707
|
-45,497
|
2,352
|
3,582
|
-18,027
|
12,347
|
-22,926
|
-14,669
|
3,652
|
-15,595
|
-15,069
|
-24,653
|
-7,654
|
-10,697
|
-31,785
|
-19,585
|
-39,386
|
-45,803
|
-37,070
|
-20,067
|
25,096
|
-21,160
|
-58,094
|
-51,160
|
-11,471
|
-75,568
|
-51,640
|
-21,954
|
-10,195
|
-18,794
|
-38,724
|
-57,759
|
-19,861
|
-55,952
|
-276,122
|
-31,721
|
34,674
|
-65,119
|
58,772
|
-92,621
|
-6,572
|
-29,570
|
20,817
|
53,314
|
25,091
|
18,376
|
-28,304
|
-26,873
|
17,712
|
|
資本的支出
|
-9,696
|
-11,605
|
-15,887
|
-12,856
|
-18,764
|
-4,137
|
0
|
-8,331
|
-2,639
|
-5,560
|
-10,149
|
-5,871
|
-7,769
|
-16,292
|
-21,408
|
-8,598
|
-12,215
|
-24,392
|
-28,029
|
-29,121
|
-22,272
|
-17,343
|
-16,823
|
-12,818
|
-13,379
|
-17,862
|
-81,614
|
-23,334
|
-23,132
|
-25,674
|
-486
|
-28,497
|
-48,721
|
-48,286
|
-55,042
|
-55,823
|
-48,444
|
-43,700
|
-30,912
|
-56,844
|
-68,080
|
-57,195
|
-122,477
|
-89,787
|
-171,760
|
-183,993
|
-92,878
|
-105,633
|
-121,750
|
-114,411
|
-75,198
|
-107,866
|
-100,260
|
-75,244
|
|
投資キャッシュフロー
|
-10,801
|
-16,603
|
-14,109
|
-14,468
|
-26,452
|
-2,023
|
13,003
|
-8,597
|
-4,691
|
-14,971
|
-10,341
|
-6,156
|
-7,275
|
-16,689
|
-21,709
|
-9,095
|
-13,930
|
-24,876
|
-31,715
|
-29,140
|
-23,116
|
-18,034
|
-17,752
|
-35,176
|
-27,121
|
-47,410
|
-23,499
|
-26,092
|
-24,654
|
-29,184
|
-62,293
|
-29,348
|
-49,352
|
-48,902
|
-53,413
|
-56,479
|
-49,272
|
-44,349
|
-55,157
|
-57,733
|
-74,554
|
-70,377
|
-125,694
|
-101,253
|
-177,989
|
-185,951
|
-101,750
|
-103,770
|
-129,442
|
-122,180
|
-31,245
|
-118,370
|
-57,663
|
-82,249
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,502
|
1,936
|
2,049
|
220
|
760
|
383
|
1,771
|
1
|
0
|
67
|
0
|
0
|
139
|
5
|
6
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
9,434
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
13,163
|
3,049
|
-36
|
4,790
|
30,201
|
12,878
|
28,687
|
7,320
|
-402
|
33,501
|
25,133
|
20,280
|
9,201
|
0
|
2,742
|
4,872
|
36,269
|
-
|
-
|
26,372
|
75,463
|
30,811
|
34,043
|
53,306
|
67,834
|
286,744
|
21,167
|
23,175
|
137,390
|
58,188
|
285,735
|
384,677
|
114,898
|
89,321
|
270,010
|
304,267
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,327
|
1,245
|
2,206
|
3,805
|
2,934
|
1,643
|
6,284
|
2,720
|
8,203
|
2,958
|
4,511
|
2,525
|
3,541
|
2,985
|
3,341
|
2,584
|
3,545
|
3,117
|
4,768
|
8,010
|
27,977
|
4,241
|
13,936
|
2,322
|
8,454
|
12,049
|
13,570
|
5,716
|
7,471
|
4,846
|
10,392
|
12,019
|
13,841
|
16,690
|
31,083
|
19,073
|
14,591
|
21,952
|
42,584
|
77,432
|
23,603
|
10,306
|
50,516
|
15,159
|
46,176
|
101,414
|
140,308
|
55,196
|
151,778
|
234,629
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,939
|
11,093
|
5,722
|
-3,557
|
17,134
|
-457
|
30,068
|
9,022
|
-2,611
|
38,908
|
-2,543
|
20,657
|
24,490
|
13,340
|
42,218
|
19,494
|
37,717
|
35,627
|
44,463
|
64,832
|
45,593
|
59,751
|
57,912
|
84,123
|
39,914
|
54,755
|
45,719
|
47,533
|
88,130
|
37,214
|
144,542
|
83,929
|
58,477
|
63,093
|
99,670
|
112,383
|
84,541
|
64,343
|
104,194
|
355,400
|
110,274
|
88,520
|
176,033
|
106,128
|
158,949
|
267,324
|
108,402
|
77,374
|
161,061
|
66,623
|
8,886
|
114,547
|
107,388
|
89,037
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-89,320
|
-56,822
|
-136,170
|
-127,133
|
-57,532
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-17.8
|
-10.7
|
-38.6
|
-26.9
|
-10.9
|