|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
644
|
485
|
534
|
596
|
490
|
429
|
584
|
586
|
894
|
1,030
|
1,175
|
1,446
|
2,179
|
2,236
|
2,523
|
1,716
|
2,269
|
2,249
|
2,452
|
2,439
|
3,153
|
2,552
|
3,360
|
3,742
|
5,075
|
5,993
|
6,114
|
6,397
|
6,650
|
6,508
|
6,355
|
6,805
|
6,838
|
6,987
|
7,090
|
7,167
|
8,512
|
8,430
|
8,324
|
8,631
|
7,842
|
6,949
|
10,965
|
11,352
|
|
営業キャッシュフロー
|
-4
|
-86
|
-6
|
-15
|
-110
|
-1
|
-2
|
-10
|
-139
|
126
|
-1
|
-155
|
151
|
-13
|
-4,123
|
-3,767
|
-4,430
|
-5,605
|
-7,314
|
-5,825
|
-5,472
|
-6,738
|
-8,622
|
-6,110
|
-6,235
|
-7,474
|
-12,851
|
-
|
-13,001
|
-10,211
|
-14,251
|
-14,431
|
-12,145
|
-13,933
|
-19,822
|
-14,734
|
-16,966
|
-18,308
|
-28,517
|
-28,074
|
-24,594
|
-23,366
|
-32,181
|
-30,341
|
-21,010
|
-26,530
|
-35,872
|
-25,617
|
-29,027
|
-34,308
|
-48,844
|
-42,530
|
-43,440
|
269,131
|
-71,927
|
-28,777
|
-80,627
|
117,273
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10
|
-17
|
-22
|
-15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-511
|
-720
|
-665
|
-275
|
-31
|
-291
|
-723
|
-102
|
-49
|
-184
|
-381
|
-12
|
-36
|
-96
|
-20
|
-16
|
-84
|
-16
|
0
|
-372
|
-292
|
-1,458
|
-2,567
|
-2,321
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10
|
-26,277
|
-3,891
|
-40,448
|
8,197
|
-5,842
|
143
|
9,680
|
9,534
|
7,433
|
-36,294
|
-4,091
|
-29,714
|
-
|
-58,061
|
4,618
|
15,808
|
8,876
|
-55,752
|
-15,257
|
27,461
|
-21,687
|
-45,520
|
-60,190
|
-186,220
|
-37,221
|
22,545
|
74,061
|
-24,962
|
33,097
|
71,810
|
-47,318
|
11,129
|
-46,326
|
8,559
|
42,195
|
-95,337
|
43,167
|
45,535
|
-94,955
|
-101,409
|
58,941
|
93,966
|
-64,596
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
750
|
250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
750
|
6,500
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
0
|
-110
|
25
|
110
|
-110
|
0
|
0
|
160
|
0
|
-135
|
-
|
-
|
-145
|
0
|
56,580
|
-3,739
|
-252
|
50,281
|
-
|
-
|
0
|
0
|
5
|
189
|
53,711
|
-338
|
57,650
|
-
|
73,972
|
1,144
|
102
|
109,857
|
559
|
583
|
247
|
137,368
|
4,683
|
327,036
|
79
|
-6,566
|
2,258
|
794
|
303
|
2,669
|
880
|
34,713
|
-
|
-
|
84
|
691
|
148,369
|
3,040
|
2,202
|
806
|
143
|
515
|
0
|
1,135
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
268,759
|
-72,219
|
-30,235
|
-83,194
|
114,952
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-400.9
|
663.1
|