|
(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
|
1Q23
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,102
|
1,115
|
1,100
|
1,079
|
1,152
|
1,228
|
1,144
|
1,128
|
1,167
|
6,904
|
3,975
|
931
|
1,368
|
1,345
|
1,432
|
1,407
|
1,230
|
1,119
|
801
|
2,757
|
2,669
|
2,268
|
2,741
|
2,870
|
2,831
|
2,828
|
2,997
|
3,058
|
|
株式報酬費用
|
4,203
|
4,382
|
4,319
|
5,771
|
4,462
|
4,579
|
4,060
|
4,461
|
4,878
|
5,874
|
5,434
|
5,353
|
5,932
|
6,263
|
6,340
|
6,396
|
5,990
|
5,937
|
5,196
|
5,563
|
7,072
|
4,920
|
4,841
|
4,816
|
5,328
|
5,389
|
5,629
|
5,423
|
5,738
|
6,007
|
5,962
|
6,919
|
6,668
|
7,098
|
7,253
|
6,792
|
6,970
|
7,591
|
7,441
|
7,335
|
9,348
|
11,432
|
10,213
|
9,471
|
11,757
|
12,382
|
12,323
|
12,890
|
10,698
|
9,412
|
10,924
|
11,134
|
12,998
|
-
|
14,515
|
10,869
|
11,379
|
12,161
|
12,337
|
10,085
|
|
営業キャッシュフロー
|
-10,636
|
34,442
|
19,980
|
28,659
|
-56,267
|
39,794
|
-5,267
|
42,083
|
-26,443
|
26,028
|
41,497
|
34,790
|
-95
|
2,933
|
16,083
|
35,661
|
342
|
35,839
|
32,173
|
21,442
|
-2,531
|
33,219
|
30,070
|
54,200
|
-1,812
|
-19,744
|
32,201
|
53,608
|
-29,072
|
35,136
|
33,259
|
33,275
|
-29,503
|
75,410
|
27,871
|
67,667
|
-5,553
|
61,154
|
31,587
|
1,998
|
8,913
|
81,110
|
80,943
|
71,935
|
-106,449
|
57,679
|
52,417
|
58,033
|
-14,966
|
33,852
|
74,669
|
58,577
|
4,863
|
-
|
25,625
|
34,827
|
-108,948
|
-67,637
|
55,083
|
1,058
|
|
資本的支出
|
-735
|
-500
|
-984
|
-708
|
-1,054
|
-505
|
-798
|
-1,004
|
-1,416
|
-1,410
|
-1,501
|
-1,903
|
-705
|
-1,456
|
-2,728
|
-1,027
|
0
|
-813
|
-827
|
-787
|
-1,448
|
-3,785
|
-2,121
|
-2,829
|
-649
|
-903
|
-889
|
-801
|
-906
|
-847
|
-751
|
-966
|
-989
|
-594
|
-614
|
-555
|
-843
|
-721
|
-398
|
-540
|
-431
|
-453
|
-996
|
-815
|
-681
|
-881
|
-1,386
|
-1,275
|
-4,586
|
-15,545
|
-26,008
|
-10,847
|
-4,326
|
-
|
-1,408
|
-1,678
|
-1,075
|
-2,134
|
-2,488
|
-282
|
|
投資キャッシュフロー
|
-3,825
|
490
|
-10,965
|
11,265
|
155
|
1,406
|
2,078
|
-1,186
|
157
|
9,992
|
5,335
|
2,532
|
3,827
|
-848
|
7,944
|
-1,088
|
-39
|
914
|
339
|
-817
|
-1,583
|
-2,081
|
4,656
|
1,906
|
-3,448
|
9,166
|
1,065
|
-1,074
|
-2,743
|
-1,439
|
-47,836
|
-1,176
|
8,739
|
14,961
|
-3,179
|
15,428
|
-8,012
|
4,501
|
-6,071
|
7,812
|
39,200
|
-1,052
|
-880
|
10,380
|
-30,372
|
-13,229
|
-1,308
|
42,052
|
-35,007
|
3,785
|
-96,811
|
13,257
|
-29,361
|
-
|
-39,079
|
23,110
|
2,001
|
2,531
|
-35,256
|
39,080
|
|
自己株式の取得による支出
|
6,323
|
131
|
176
|
17
|
8,298
|
91
|
88
|
7
|
7,798
|
104
|
52
|
8
|
10,593
|
994
|
98
|
37
|
18,709
|
471
|
54
|
0
|
7,375
|
562
|
103
|
0
|
9,040
|
32
|
69
|
0
|
10,505
|
49
|
45
|
0
|
10,353
|
32
|
23
|
0
|
25,847
|
68
|
22
|
0
|
21,256
|
81
|
30
|
1,225
|
25,585
|
173
|
113
|
944
|
20,441
|
1,264
|
50
|
858
|
19,364
|
-
|
68
|
1,540
|
25,977
|
621
|
258
|
1,560
|
|
財務キャッシュフロー
|
-4,713
|
-12,960
|
-53,464
|
-6,413
|
18,084
|
-10,205
|
3,693
|
-67,226
|
11,424
|
-8,964
|
-11,173
|
-53,042
|
-6,337
|
-15,649
|
2,700
|
-46,329
|
-24,954
|
-11,582
|
-11,314
|
-23,259
|
-15,532
|
-12,244
|
-11,895
|
-34,871
|
-21,637
|
32,091
|
-12,919
|
-57,958
|
6,740
|
-7,558
|
-14,473
|
-102,819
|
-16,162
|
-44,485
|
2,961
|
-112,444
|
-43,548
|
-20,636
|
-18,246
|
-66,465
|
-34,495
|
-23,660
|
-21,522
|
-65,749
|
38,648
|
445
|
-9,967
|
-20,151
|
-46,519
|
-30,581
|
-22,060
|
-19,892
|
-64,261
|
-
|
3,561
|
13,106
|
-10,543
|
93,807
|
-17,010
|
7,583
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
33,149
|
-110,023
|
-69,771
|
52,595
|
776
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
23.7
|
-81.8
|
-51.3
|
37.1
|
0.5
|