|
(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
|
|
株式報酬費用
|
1,287
|
1,255
|
2,322
|
2,069
|
1,903
|
4,145
|
4,266
|
3,736
|
2,845
|
1,493
|
1,270
|
1,676
|
1,586
|
1,557
|
1,954
|
1,918
|
2,630
|
2,814
|
3,244
|
3,124
|
3,662
|
4,096
|
3,821
|
3,363
|
3,660
|
4,073
|
4,799
|
6,290
|
6,046
|
6,343
|
6,170
|
9,349
|
4,748
|
5,189
|
1,778
|
4,088
|
4,102
|
3,516
|
4,723
|
5,024
|
5,376
|
6,162
|
7,646
|
7,929
|
8,613
|
8,727
|
10,034
|
10,562
|
10,687
|
11,309
|
13,014
|
13,518
|
13,083
|
13,004
|
14,455
|
12,979
|
12,390
|
|
営業キャッシュフロー
|
-12,704
|
-5,288
|
-8,181
|
-15,689
|
-12,347
|
-7,592
|
-18,886
|
-15,689
|
-12,255
|
-11,843
|
-11,176
|
-22,606
|
-23,089
|
-16,867
|
-24,139
|
-23,572
|
-23,002
|
-21,846
|
-27,134
|
-25,427
|
-28,208
|
-26,282
|
-25,250
|
-17,392
|
-17,127
|
-17,749
|
-29,872
|
-
|
-33,872
|
-33,630
|
-39,902
|
-36,361
|
-21,977
|
-23,012
|
-26,866
|
-21,821
|
-27,821
|
-15,743
|
38,032
|
110,788
|
66,211
|
120,497
|
-50,443
|
16,651
|
61,560
|
34,948
|
27,622
|
28,046
|
31,129
|
13,766
|
-16,679
|
10,713
|
19,467
|
53,011
|
-19,639
|
23,431
|
33,829
|
|
資本的支出
|
-159
|
-564
|
-932
|
-471
|
-324
|
-1,204
|
-535
|
-293
|
-488
|
-313
|
-398
|
-521
|
-288
|
-460
|
-618
|
-1,050
|
-2,578
|
-2,724
|
-2,611
|
-2,305
|
-1,600
|
-1,241
|
-234
|
-8
|
-132
|
-295
|
-897
|
-742
|
-1,199
|
-1,349
|
-3,882
|
-7,501
|
-9,187
|
-1,831
|
-2,352
|
-686
|
-265
|
-769
|
-1,747
|
-1,065
|
-3,629
|
-3,036
|
-1,358
|
-2,913
|
-1,281
|
-1,587
|
-1,283
|
-751
|
-347
|
-1,723
|
-749
|
-779
|
-1,346
|
-3,478
|
-3,928
|
-1,452
|
-1,237
|
|
投資キャッシュフロー
|
-335
|
-48,722
|
-6,343
|
-39,375
|
1,442
|
4,583
|
36,351
|
8,205
|
6,660
|
-102,568
|
14,732
|
12,892
|
25,862
|
37,111
|
-10,522
|
24,785
|
-63,507
|
-36,552
|
20,752
|
11,394
|
25,981
|
28,122
|
-7,011
|
-25,401
|
-82,348
|
6,057
|
-59,685
|
-
|
43,564
|
44,412
|
14,613
|
-42,027
|
-40,219
|
24,851
|
10,563
|
-49,383
|
-2,054
|
14,342
|
-22,633
|
-63,752
|
45,672
|
54,938
|
-216,483
|
52,502
|
-119,047
|
-32,967
|
-52,334
|
24,722
|
-106,074
|
-20,242
|
2,831
|
-28,767
|
-15,465
|
23,366
|
6,910
|
94,792
|
27,323
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,465
|
71,170
|
572
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
99,000
|
0
|
0
|
0
|
74,250
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
4,787
|
67,054
|
2,253
|
70,037
|
930
|
-14,178
|
15
|
20
|
76
|
125,290
|
69
|
14
|
60
|
9,758
|
139
|
20,514
|
153,006
|
300
|
336
|
24
|
387
|
-216
|
29,387
|
58,665
|
81,712
|
18,078
|
98,829
|
-
|
359
|
6
|
88,262
|
345
|
65,744
|
0
|
14,539
|
93,482
|
1,412
|
66
|
32,303
|
3,335
|
5,322
|
14,816
|
10,287
|
1,028
|
8,057
|
153
|
-3,090
|
-294
|
2,994
|
1,776
|
-4,203
|
-1,415
|
2,476
|
-98,875
|
-31,882
|
-71,918
|
-61
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,121
|
49,533
|
-23,567
|
21,979
|
32,592
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.5
|
68.8
|
-34.6
|
23.0
|
34.4
|