|
(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
|
|
減価償却費
|
2,591
|
2,875
|
2,491
|
2,420
|
2,644
|
2,540
|
2,424
|
2,915
|
2,843
|
2,621
|
2,884
|
2,833
|
2,894
|
3,655
|
2,633
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
4,126
|
3,864
|
5,027
|
8,169
|
6,725
|
-977
|
5,196
|
2,756
|
2,737
|
3,099
|
2,848
|
2,988
|
8,497
|
3,649
|
8,943
|
1,915
|
2,060
|
2,022
|
7,483
|
2,548
|
1,723
|
1,688
|
9,743
|
1,923
|
1,824
|
1,776
|
11,502
|
1,891
|
1,985
|
1,873
|
10,896
|
2,104
|
2,070
|
2,464
|
11,161
|
2,357
|
2,219
|
3,290
|
11,653
|
2,539
|
642
|
2,008
|
12,437
|
6,154
|
1,061
|
2,709
|
12,129
|
2,456
|
2,037
|
2,289
|
12,614
|
3,054
|
3,875
|
5,532
|
13,251
|
2,226
|
4,325
|
4,798
|
|
営業キャッシュフロー
|
17,680
|
80,472
|
-16,124
|
28,933
|
94,584
|
12,585
|
64,372
|
-11,868
|
38,053
|
97,342
|
37,740
|
32,714
|
62,342
|
104,848
|
66,402
|
18,904
|
55,686
|
118,097
|
34,917
|
68,984
|
60,987
|
-
|
52,547
|
67,323
|
89,929
|
178,725
|
46,399
|
-
|
121,245
|
192,787
|
66,421
|
118,664
|
136,246
|
164,182
|
131,522
|
184,903
|
87,528
|
239,464
|
119,458
|
155,335
|
160,328
|
221,835
|
214,299
|
170,183
|
166,796
|
206,387
|
175,946
|
135,746
|
139,767
|
241,058
|
210,898
|
173,284
|
207,266
|
270,640
|
197,466
|
162,576
|
202,892
|
338,244
|
|
資本的支出
|
-372
|
-2,279
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
22,284
|
103,755
|
31,958
|
94,790
|
-72,399
|
12,300
|
34,901
|
94,643
|
-4,367
|
-89,693
|
-4,227
|
-13,178
|
-9,562
|
11,322
|
-26,608
|
33,460
|
32,492
|
-97,809
|
47,967
|
17,030
|
-29,260
|
-
|
-33,741
|
-44,941
|
-558
|
-49,041
|
-72,085
|
-
|
-10,060
|
-100,678
|
25,278
|
-82,040
|
-57,997
|
-87,125
|
-744
|
3,478
|
-60,811
|
4,548
|
-203,242
|
70,174
|
-589,489
|
-200,826
|
-112,672
|
23,854
|
-7,973
|
-103,257
|
-31,186
|
44,979
|
-101,598
|
-2,246
|
-86,288
|
29,779
|
-125,061
|
-50,680
|
-98,752
|
-1,719
|
-15,340
|
-119,757
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
9,124
|
98,209
|
3,078
|
166,394
|
-68,399
|
0
|
19,187
|
21,972
|
30,694
|
76,069
|
38,749
|
70,963
|
71,409
|
18,963
|
49,945
|
40,613
|
41,012
|
18,487
|
29,858
|
45,184
|
57,709
|
17,287
|
46,328
|
87,448
|
33,619
|
42,751
|
53,625
|
57,106
|
70,338
|
43,968
|
90,063
|
86,513
|
41,503
|
13,352
|
-
|
-
|
-
|
-
|
99,010
|
127,952
|
97,392
|
31,952
|
85,275
|
110,762
|
106,479
|
72,546
|
109,109
|
142,712
|
128,824
|
47,780
|
117,990
|
133,018
|
128,964
|
70,061
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,274
|
-202,011
|
-2,013
|
-163,970
|
53,246
|
-98,349
|
-8,562
|
-166,525
|
-4,865
|
-4,988
|
-22,971
|
-28,203
|
-36,941
|
-87,768
|
-49,715
|
-78,551
|
-79,111
|
-27,891
|
-60,875
|
-48,438
|
-49,286
|
-
|
-45,235
|
-53,984
|
-67,038
|
-27,204
|
-62,842
|
-
|
-45,428
|
-54,192
|
-74,987
|
-71,706
|
-85,072
|
-58,369
|
-112,274
|
-102,669
|
-57,507
|
-29,340
|
-24,652
|
105,754
|
-18,827
|
45,699
|
-134,571
|
-152,570
|
-118,155
|
-52,554
|
-118,992
|
-134,926
|
-129,881
|
-95,822
|
-142,890
|
-168,643
|
-160,243
|
-79,365
|
-161,440
|
-167,305
|
-162,893
|
-107,999
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|