|
(単位:千ドル)
|
3Q11
|
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
|
2,188
|
2,204
|
2,091
|
6,998
|
1,086
|
1,122
|
1,185
|
1,239
|
1,251
|
557
|
574
|
889
|
736
|
1,695
|
248
|
967
|
2,322
|
1,741
|
1,558
|
-793
|
956
|
613
|
883
|
3,768
|
-1,980
|
-820
|
1,399
|
1,512
|
1,903
|
2,751
|
1,643
|
-114
|
3,675
|
1,079
|
1,214
|
889
|
937
|
769
|
780
|
698
|
1,374
|
1,447
|
1,420
|
1,342
|
1,447
|
2,151
|
1,039
|
1,289
|
1,181
|
2,274
|
3,027
|
3,101
|
3,567
|
3,576
|
3,777
|
4,095
|
3,915
|
|
営業キャッシュフロー
|
13,891
|
38,613
|
46,948
|
51,135
|
61,829
|
56,356
|
54,079
|
58,482
|
53,855
|
72,747
|
56,142
|
-
|
64,886
|
66,876
|
44,822
|
63,122
|
72,194
|
55,214
|
3,308
|
39,195
|
4,172
|
29,716
|
27
|
35,837
|
7,386
|
45,520
|
18,096
|
62,799
|
-
|
98,908
|
99,392
|
71,023
|
70,427
|
100,654
|
101,585
|
56,413
|
73,033
|
62,766
|
106,186
|
94,413
|
133,102
|
154,034
|
210,239
|
276,766
|
287,379
|
269,308
|
307,786
|
263,865
|
342,362
|
392,147
|
340,477
|
385,761
|
290,278
|
407,426
|
362,112
|
423,120
|
312,630
|
|
資本的支出
|
-108
|
-131
|
-42
|
-13
|
-72
|
-75
|
-15
|
-167
|
-134
|
-15
|
-52
|
-15
|
-89
|
-10
|
-7
|
-6
|
-70
|
0
|
0
|
-59
|
-157
|
-
|
-
|
-
|
0
|
-23
|
-30
|
-35
|
0
|
-5
|
-606
|
-390
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-97,756
|
-145,107
|
-138,935
|
-135,831
|
-112,301
|
-76,051
|
-110,373
|
-82,315
|
-89,799
|
-119,201
|
-109,716
|
-
|
-131,691
|
-110,397
|
-77,770
|
-45,059
|
-55,712
|
-20,058
|
-18,374
|
-27,603
|
-24,930
|
-20,272
|
-22,306
|
-32,870
|
-43,794
|
-58,022
|
-101,658
|
-150,411
|
-
|
-77,913
|
-113,228
|
-226,807
|
-151,180
|
-104,500
|
-86,014
|
-59,038
|
-34,374
|
-52,672
|
-160,869
|
-151,276
|
-269,617
|
-417,599
|
-128,178
|
-312,765
|
-544,235
|
-461,220
|
-410,160
|
-612,823
|
-378,143
|
-407,056
|
-223,199
|
-381,861
|
-662,638
|
-264,558
|
-327,255
|
-352,577
|
-308,072
|
|
自己株式の取得による支出
|
-
|
1,173
|
0
|
0
|
372
|
27
|
20
|
26,129
|
188
|
13,900
|
274
|
49
|
1,908
|
76
|
115
|
12
|
134
|
1,158
|
227
|
-59
|
75
|
412
|
134
|
0
|
-
|
188
|
160
|
66
|
21,780
|
15,108
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,691
|
33,002
|
8,004
|
0
|
0
|
0
|
20,007
|
34,870
|
14,451
|
25,169
|
15,005
|
35,000
|
0
|
7,007
|
|
財務キャッシュフロー
|
14,750
|
104,048
|
113,323
|
67,758
|
55,623
|
14,788
|
65,905
|
17,605
|
29,761
|
48,874
|
59,715
|
-
|
68,091
|
39,923
|
34,318
|
-18,134
|
-20,136
|
-34,159
|
14,344
|
-11,942
|
23,924
|
-10,413
|
20,567
|
0
|
131,814
|
-210
|
195,013
|
-347
|
-
|
-19,409
|
12,686
|
154,892
|
94,919
|
-3,710
|
-22,245
|
2,590
|
-39,034
|
-8,793
|
56,797
|
54,025
|
144,030
|
257,380
|
-83,924
|
43,656
|
250,255
|
195,458
|
111,106
|
347,104
|
31,024
|
39,183
|
-141,969
|
22,678
|
346,937
|
-118,225
|
-42,577
|
-64,751
|
-21,907
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|