|
(単位:千ドル)
|
4Q11
|
1Q12
|
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
|
281
|
428
|
183
|
439
|
289
|
637
|
597
|
597
|
631
|
1,039
|
536
|
353
|
568
|
880
|
734
|
784
|
1,012
|
1,398
|
1,016
|
1,559
|
1,260
|
1,690
|
1,189
|
1,411
|
1,271
|
1,633
|
1,293
|
1,200
|
1,067
|
1,359
|
561
|
413
|
34
|
375
|
968
|
1,381
|
2,969
|
1,785
|
1,023
|
2,260
|
2,360
|
2,093
|
1,098
|
2,161
|
-2,554
|
2,185
|
1,861
|
880
|
995
|
1,260
|
1,451
|
2,232
|
336
|
3,546
|
2,443
|
|
営業キャッシュフロー
|
13,092
|
13,973
|
13,789
|
23,108
|
8,093
|
18,983
|
12,781
|
14,894
|
10,918
|
13,838
|
16,050
|
16,476
|
9,969
|
16,662
|
-
|
18,466
|
16,312
|
14,689
|
12,732
|
20,760
|
15,168
|
-
|
24,105
|
25,939
|
19,615
|
29,614
|
29,807
|
23,659
|
21,000
|
27,215
|
28,165
|
19,515
|
21,225
|
20,525
|
25,963
|
23,907
|
35,158
|
26,916
|
27,787
|
47,704
|
43,455
|
43,691
|
34,492
|
27,443
|
9,462
|
50,571
|
26,505
|
24,794
|
21,002
|
18,001
|
38,688
|
28,924
|
16,172
|
36,068
|
33,723
|
|
資本的支出
|
-3,695
|
-950
|
-631
|
-341
|
-1,549
|
-3,971
|
-1,643
|
-1,070
|
-1,120
|
-1,522
|
-2,853
|
-1,414
|
-1,907
|
-2,264
|
-3,582
|
-2,927
|
-1,558
|
-4,164
|
-1,176
|
-2,285
|
-4,529
|
-1,282
|
-1,486
|
-678
|
-2,909
|
-1,843
|
-2,538
|
-2,091
|
-1,472
|
-2,411
|
-2,024
|
-2,133
|
-1,145
|
-1,876
|
-565
|
-2,162
|
-1,133
|
-1,970
|
-902
|
-1,091
|
-1,223
|
-1,364
|
-1,143
|
-2,155
|
-1,668
|
-1,187
|
-981
|
-1,541
|
-2,425
|
-2,679
|
-1,989
|
-1,787
|
-2,120
|
-5,011
|
-2,204
|
|
投資キャッシュフロー
|
-64,087
|
-3,220
|
-66,922
|
-25,430
|
-75,654
|
-56,002
|
-155,434
|
-42,510
|
-101,848
|
-27,974
|
-67,461
|
-11,031
|
-121,647
|
-85,212
|
-
|
-36,176
|
-98,055
|
-93,072
|
-215,145
|
-86,028
|
-50,696
|
-
|
-193,607
|
-61,222
|
-22,345
|
2,166
|
-85,041
|
-22,780
|
-72,497
|
-26,179
|
-47,237
|
-29,753
|
-406,506
|
-109,468
|
-166,297
|
55,960
|
-120,249
|
-53,419
|
-213,838
|
-329,219
|
-64,627
|
-40,467
|
-192,211
|
50,360
|
-83,303
|
10,544
|
-32,533
|
-61,859
|
-35,463
|
-15,220
|
-51,693
|
-115,153
|
-41,187
|
-37,822
|
-131,259
|
|
自己株式の取得による支出
|
11
|
172
|
30
|
173
|
17
|
191
|
18
|
209
|
21
|
197
|
17
|
191
|
22
|
219
|
23
|
198
|
28
|
202
|
30
|
220
|
36
|
202
|
37
|
185
|
44
|
189
|
45
|
195
|
51
|
215
|
928
|
10,227
|
53
|
212
|
55
|
219
|
63
|
214
|
63
|
212
|
73
|
220
|
74
|
204
|
81
|
206
|
84
|
208
|
83
|
215
|
86
|
215
|
1,790
|
224
|
18,162
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
2
|
0
|
15,001
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
275,000
|
80,030
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
54,301
|
51,690
|
103,968
|
-154,248
|
55,449
|
54,804
|
124,418
|
41,650
|
174,193
|
-76,064
|
71,847
|
16,963
|
88,112
|
77,141
|
-
|
17,774
|
109,868
|
247,898
|
91,315
|
9,571
|
61,281
|
-
|
215,849
|
26,654
|
15,404
|
-29,685
|
89,836
|
-29,048
|
59,114
|
-60,831
|
-18,122
|
43,438
|
379,035
|
91,689
|
261,180
|
172,151
|
155,956
|
10,926
|
312,058
|
73,299
|
-284,337
|
32,063
|
83,199
|
-54,564
|
93,457
|
-87,972
|
11,572
|
32,928
|
-12,049
|
36,232
|
21,020
|
153,248
|
99,972
|
-115,591
|
46,018
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,699
|
27,137
|
14,052
|
31,057
|
31,519
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39.3
|
30.0
|
14.9
|
32.7
|
33.5
|