|
(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
|
372
|
346
|
243
|
881
|
667
|
746
|
778
|
1,010
|
1,348
|
1,912
|
735
|
789
|
681
|
745
|
768
|
970
|
850
|
1,013
|
794
|
832
|
784
|
957
|
866
|
710
|
938
|
913
|
718
|
913
|
923
|
898
|
921
|
986
|
1,109
|
1,016
|
960
|
1,069
|
1,040
|
1,109
|
1,275
|
1,508
|
1,325
|
1,909
|
1,686
|
2,120
|
2,122
|
2,078
|
2,469
|
2,665
|
2,675
|
2,337
|
2,375
|
2,639
|
2,564
|
3,294
|
3,128
|
3,064
|
3,022
|
4,277
|
|
営業キャッシュフロー
|
1,904
|
2,267
|
14,855
|
11,511
|
11,572
|
-565
|
1,795
|
4,583
|
5,634
|
17,296
|
-7,397
|
12,436
|
25,278
|
1,177
|
-1,608
|
20,083
|
21,536
|
7,176
|
4,118
|
3,542
|
20,423
|
54,438
|
-30,988
|
23,344
|
21,261
|
32,174
|
22,215
|
29,653
|
7,998
|
48,942
|
15,712
|
4,855
|
46,003
|
25,887
|
32,562
|
26,298
|
41,387
|
35,267
|
-3,675
|
68,670
|
40,635
|
54,945
|
49,883
|
64,866
|
73,108
|
28,783
|
69,176
|
70,610
|
49,466
|
78,986
|
29,889
|
76,508
|
89,026
|
51,977
|
40,022
|
61,287
|
49,364
|
42,842
|
|
資本的支出
|
-107
|
-494
|
-3,145
|
-759
|
-529
|
-242
|
-501
|
-333
|
-288
|
-216
|
-381
|
-447
|
-728
|
-345
|
-648
|
-335
|
-169
|
-959
|
-505
|
-235
|
-544
|
-1,212
|
-247
|
-893
|
-724
|
-682
|
-370
|
-1,545
|
-454
|
-666
|
-1,268
|
-968
|
-1,772
|
-2,329
|
-918
|
-614
|
-101
|
-626
|
-489
|
-358
|
-788
|
-865
|
-457
|
-547
|
-317
|
-609
|
-681
|
-922
|
-590
|
-4,363
|
-2,954
|
-1,787
|
-853
|
-1,881
|
-4,401
|
-2,320
|
-2,243
|
-3,021
|
|
投資キャッシュフロー
|
162,021
|
-64,871
|
124,397
|
-39,992
|
1,558
|
-92,245
|
207,659
|
5,899
|
434
|
-37,908
|
-37,076
|
-45,477
|
-48,612
|
-81,661
|
10,088
|
-103,996
|
-123,834
|
-119,508
|
-76,184
|
-47,516
|
-147,171
|
-87,186
|
-39,505
|
-33,133
|
-124,950
|
-114,856
|
-114,029
|
-96,581
|
-19,194
|
-101,814
|
53,235
|
-249,242
|
-101,752
|
-80,761
|
-153,652
|
-679,035
|
18,762
|
111,096
|
-101,840
|
-56,471
|
171,743
|
-36,546
|
-298,289
|
-463,902
|
-149,933
|
-471,660
|
-278,301
|
-525,906
|
-114,491
|
-389,084
|
-180,502
|
-69
|
-283,192
|
-333,108
|
-365,743
|
-366,530
|
-315,809
|
-30,868
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
178
|
-
|
0
|
0
|
16,636
|
0
|
3,058
|
0
|
3,782
|
12,547
|
0
|
-
|
-
|
3,709
|
15,347
|
0
|
0
|
0
|
-
|
-
|
21,236
|
27,520
|
16,974
|
15,949
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
9,789
|
11,256
|
10,616
|
14
|
0
|
3,515
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40,000
|
0
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
300
|
300
|
500
|
3,900
|
300
|
300
|
300
|
-
|
-
|
300
|
4,800
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
2,857
|
1,429
|
-
|
1,429
|
1,428
|
1,429
|
-
|
2,857
|
1,429
|
1,428
|
-
|
1,429
|
1,428
|
1,429
|
-
|
1,429
|
1,428
|
1,429
|
-
|
11,429
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-94,604
|
-16,626
|
-152,225
|
-70,712
|
-3,432
|
123,505
|
-204,373
|
-33,597
|
-3,164
|
129,941
|
-28,445
|
17,819
|
24,717
|
57,368
|
-9,843
|
84,376
|
129,392
|
79,599
|
84,142
|
48,037
|
134,951
|
113,051
|
80,692
|
-81,448
|
169,033
|
52,897
|
81,592
|
101,084
|
-9,996
|
93,359
|
-44,017
|
212,305
|
122,851
|
-34,372
|
137,517
|
817,781
|
-16,661
|
-875
|
451,627
|
112,977
|
167,918
|
614,003
|
208,037
|
-637,480
|
-123,103
|
-10,640
|
202,849
|
492,236
|
113,700
|
372,429
|
87,004
|
-53,084
|
227,771
|
618,921
|
43,221
|
315,093
|
246,880
|
197,973
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,096
|
35,621
|
58,967
|
47,121
|
39,821
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.3
|
16.8
|
26.9
|
20.9
|
17.1
|