|
(単位:千ドル)
|
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
|
4,692
|
6,768
|
8,463
|
10,179
|
13,611
|
10,208
|
11,651
|
13,483
|
14,000
|
15,000
|
17,000
|
17,000
|
16,000
|
18,000
|
18,000
|
20,000
|
19,000
|
23,000
|
22,000
|
21,000
|
19,000
|
28,000
|
25,000
|
24,000
|
29,000
|
32,000
|
29,000
|
28,000
|
27,000
|
33,000
|
31,000
|
33,000
|
26,000
|
25,000
|
29,000
|
29,000
|
29,000
|
32,000
|
28,000
|
31,000
|
22,000
|
21,000
|
22,000
|
23,000
|
23,000
|
25,000
|
24,000
|
24,000
|
28,000
|
33,000
|
31,000
|
28,000
|
28,000
|
29,000
|
28,000
|
23,000
|
|
営業キャッシュフロー
|
29,719
|
61,758
|
76,452
|
71,137
|
43,666
|
89,621
|
145,036
|
71,200
|
109,000
|
-
|
59,000
|
61,000
|
99,000
|
200,000
|
8,000
|
75,000
|
120,000
|
237,000
|
-80,000
|
44,000
|
134,000
|
221,000
|
-135,000
|
18,000
|
174,000
|
-
|
14,000
|
31,000
|
182,000
|
181,000
|
1,000
|
60,000
|
-70,000
|
-78,000
|
-32,000
|
-14,000
|
-19,000
|
125,000
|
-63,000
|
65,000
|
86,000
|
294,000
|
60,000
|
-40,000
|
135,000
|
105,000
|
14,000
|
-19,000
|
139,000
|
51,000
|
-43,000
|
-3,000
|
102,000
|
202,000
|
44,000
|
-103,000
|
|
資本的支出
|
-7,339
|
-5,910
|
-7,338
|
-8,695
|
-9,264
|
-14,334
|
-15,720
|
-16,137
|
-20,000
|
-22,000
|
-13,000
|
-26,000
|
-31,000
|
-23,000
|
-39,000
|
-16,000
|
-17,000
|
-19,000
|
-21,000
|
-15,000
|
-18,000
|
-17,000
|
-15,000
|
-14,000
|
-15,000
|
-16,000
|
-14,000
|
-16,000
|
-17,000
|
-21,000
|
-22,000
|
-23,000
|
-20,000
|
-16,000
|
-10,000
|
-9,000
|
-10,000
|
-15,000
|
-15,000
|
-
|
-14,000
|
-13,000
|
-14,000
|
-15,000
|
-16,000
|
-15,000
|
-16,000
|
-16,000
|
-16,000
|
-15,000
|
-20,000
|
-23,000
|
-19,000
|
-25,000
|
-19,000
|
-19,000
|
|
投資キャッシュフロー
|
-311
|
-5,910
|
-7,338
|
-230,624
|
-178,732
|
-77,703
|
39,969
|
19,672
|
-127,000
|
-
|
-135,000
|
-89,000
|
-34,000
|
-73,000
|
-19,000
|
66,000
|
11,000
|
-87,000
|
-65,000
|
-22,000
|
98,000
|
-20,000
|
-14,000
|
-58,000
|
28,000
|
-
|
-13,000
|
-31,000
|
-42,000
|
-45,000
|
-53,000
|
-36,000
|
-20,000
|
-14,000
|
-12,000
|
-10,000
|
-10,000
|
-16,000
|
-15,000
|
-13,000
|
-14,000
|
-12,000
|
-11,000
|
-15,000
|
-16,000
|
-15,000
|
-16,000
|
-16,000
|
-16,000
|
-15,000
|
-20,000
|
-22,000
|
-19,000
|
-27,000
|
-19,000
|
-19,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
11,000
|
9,000
|
84,000
|
150,000
|
100,000
|
0
|
0
|
4,000
|
96,000
|
0
|
0
|
-
|
-
|
-
|
-
|
115,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
25,000
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
50,000
|
|
長期借入金の返済による支出
|
5,000
|
5,000
|
5,000
|
5,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
290,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,457
|
216,829
|
177
|
-22,728
|
-18,829
|
-23,758
|
-111,639
|
-15,449
|
-14,000
|
-
|
-11,000
|
-6,000
|
-3,000
|
-58,000
|
0
|
-92,000
|
-94,000
|
-29,000
|
-10,000
|
-10,000
|
-114,000
|
-53,000
|
4,000
|
-37,000
|
-246,000
|
-
|
-1,000
|
-4,000
|
-24,000
|
-4,000
|
-2,000
|
-550,000
|
570,000
|
-9,000
|
-212,000
|
-8,000
|
287,000
|
-6,000
|
-12,000
|
-6,000
|
-10,000
|
-3,000
|
-10,000
|
-4,000
|
-11,000
|
-82,000
|
-4,000
|
-30,000
|
-12,000
|
-31,000
|
-12,000
|
-8,000
|
-3,000
|
-127,000
|
-7,000
|
-60,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-26,000
|
83,000
|
177,000
|
25,000
|
-122,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-6.3
|
20.9
|
33.5
|
4.5
|
-29.7
|