|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
1Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
1Q19
|
1Q20
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
|
株式報酬費用
|
2,200
|
3,000
|
0
|
0
|
4,700
|
3,400
|
3,700
|
8,300
|
3,700
|
3,700
|
6,900
|
5,300
|
-
|
-
|
8,000
|
-
|
-
|
7,100
|
7,700
|
9,800
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-128,100
|
-
|
-
|
0
|
-
|
-
|
-45,400
|
-
|
-
|
45,000
|
423,700
|
93,800
|
308,800
|
574,400
|
111,700
|
334,000
|
624,600
|
166,600
|
242,200
|
-331,300
|
-170,200
|
-270,200
|
-46,200
|
-415,600
|
-419,500
|
|
資本的支出
|
-41,500
|
-
|
-
|
0
|
-
|
-
|
-74,400
|
-
|
-
|
-53,000
|
-40,300
|
-50,400
|
-104,700
|
-156,800
|
-40,600
|
-88,100
|
-138,700
|
-48,200
|
-40,800
|
-31,000
|
-27,600
|
-27,700
|
-22,900
|
-28,700
|
-54,700
|
|
投資キャッシュフロー
|
-41,200
|
-
|
-
|
0
|
-
|
-
|
-78,000
|
-
|
-
|
-52,900
|
-40,300
|
-50,400
|
-104,700
|
-156,200
|
-40,600
|
-87,900
|
-138,400
|
-48,000
|
-40,700
|
-147,300
|
-26,400
|
-27,700
|
-22,900
|
-28,700
|
107,900
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,000
|
24,000
|
35,700
|
11,500
|
12,700
|
12,400
|
1,100
|
1,100
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
165,200
|
317,600
|
649,600
|
81,500
|
207,600
|
402,100
|
73,800
|
75,000
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
535,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,200
|
-
|
-
|
0
|
-
|
-
|
2,600
|
-
|
-
|
9,500
|
7,500
|
7,500
|
9,800
|
16,700
|
800
|
1,800
|
2,300
|
1,700
|
2,600
|
7,300
|
9,800
|
11,100
|
15,500
|
16,500
|
14,700
|
|
財務キャッシュフロー
|
-1,900
|
-
|
-
|
0
|
-
|
-
|
-2,600
|
-
|
-
|
-28,200
|
-12,100
|
-175,400
|
-355,600
|
-699,000
|
-97,300
|
-250,500
|
-462,900
|
-105,900
|
249,700
|
-32,000
|
-316,400
|
-28,100
|
-20,100
|
-21,500
|
-1,100
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|