|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
株式報酬費用
|
2,053
|
2,143
|
2,205
|
2,783
|
2,457
|
2,821
|
2,330
|
2,583
|
1,831
|
2,241
|
2,168
|
1,931
|
1,954
|
1,747
|
2,040
|
2,314
|
2,672
|
2,635
|
2,246
|
2,845
|
2,799
|
3,200
|
3,628
|
5,000
|
4,678
|
-
|
3,622
|
5,867
|
5,459
|
7,375
|
3,926
|
3,602
|
4,662
|
4,626
|
4,835
|
2,647
|
4,479
|
4,112
|
4,209
|
3,350
|
4,944
|
5,208
|
4,234
|
4,427
|
5,470
|
5,394
|
5,240
|
5,121
|
6,367
|
-
|
6,787
|
6,580
|
8,330
|
13,052
|
8,787
|
9,188
|
11,611
|
12,082
|
|
営業キャッシュフロー
|
42,593
|
31,897
|
33,504
|
38,805
|
43,507
|
66,749
|
10,367
|
58,663
|
-9,582
|
11,940
|
45,376
|
-11,783
|
43,810
|
52,407
|
67,354
|
15,543
|
14,735
|
139,830
|
17,892
|
80,057
|
102,737
|
97,650
|
49,584
|
122,959
|
71,366
|
152,691
|
-14,261
|
-
|
79,992
|
151,768
|
36,924
|
86,123
|
58,742
|
130,148
|
27,913
|
118,996
|
84,776
|
55,491
|
41,145
|
56,909
|
16,209
|
62,369
|
35,991
|
79,317
|
80,006
|
77,559
|
55,078
|
25,884
|
58,852
|
47,470
|
43,895
|
41,855
|
-
|
-
|
-10,655
|
-
|
143,202
|
62,930
|
|
資本的支出
|
-28,321
|
-43,466
|
-26,701
|
-32,999
|
-30,206
|
-49,644
|
-11,669
|
-34,937
|
-33,603
|
-23,138
|
-28,914
|
-24,998
|
-29,485
|
-26,227
|
-22,776
|
-23,687
|
-30,413
|
-23,049
|
-20,116
|
-18,183
|
-24,221
|
-22,619
|
-33,259
|
-53,847
|
-
|
-34,958
|
-42,192
|
-
|
-29,281
|
-
|
-33,483
|
-35,616
|
-26,273
|
-47,204
|
-32,451
|
-22,448
|
-29,143
|
-19,247
|
-21,797
|
-22,839
|
-17,450
|
-19,865
|
-23,445
|
-26,482
|
-26,318
|
-26,639
|
-31,002
|
-49,465
|
-33,700
|
-46,075
|
-49,342
|
-25,493
|
-40,898
|
-
|
-63,318
|
-
|
-
|
-162,856
|
|
投資キャッシュフロー
|
-28,186
|
-41,832
|
-23,690
|
-32,963
|
-30,164
|
-49,627
|
-11,541
|
-82,269
|
80,955
|
-22,834
|
-28,814
|
-24,027
|
-29,468
|
-26,262
|
-15,589
|
-194,657
|
-16,385
|
-21,029
|
-16,586
|
-15,329
|
-25,552
|
-20,501
|
-23,378
|
-45,626
|
-22,877
|
-32,209
|
-42,139
|
-
|
-35,038
|
-33,671
|
-28,446
|
-34,741
|
-25,803
|
-46,982
|
2,891
|
145,040
|
275,024
|
-18,663
|
-20,966
|
-22,727
|
-17,376
|
-23,074
|
-23,420
|
-325,606
|
-25,653
|
-20,779
|
9,627
|
-21,943
|
-33,760
|
-
|
-42,559
|
10,706
|
-40,935
|
-100,134
|
-63,220
|
-
|
-
|
-180,491
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,117
|
31,464
|
30,232
|
5,192
|
0
|
0
|
-
|
-
|
-
|
-
|
9,334
|
-
|
16,604
|
19,862
|
17,875
|
8,541
|
-
|
-16,604
|
|
長期借入れによる収入
|
13,616
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
125,000
|
-
|
-
|
-
|
-
|
-125,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
35,002
|
0
|
52,501
|
15,966
|
332,501
|
41,212
|
-
|
-
|
-
|
-
|
48,101
|
1
|
48,102
|
0
|
48,101
|
225,701
|
1
|
2,375
|
76,482
|
30,000
|
0
|
916,143
|
-
|
-
|
696,282
|
-
|
875
|
2,843
|
-
|
-585,622
|
30,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
240,697
|
875
|
0
|
1,750
|
-
|
-
|
-
|
947
|
145
|
950
|
950
|
|
財務キャッシュフロー
|
-41,384
|
-225
|
17,964
|
18,100
|
20,211
|
-11,207
|
-
|
-
|
-29,152
|
72,099
|
-29,038
|
-1
|
-48,102
|
0
|
-47,839
|
44,779
|
-290
|
-2,406
|
-76,482
|
-30,000
|
123
|
-110,750
|
74
|
-50,015
|
4,920
|
-13,955
|
-875
|
-
|
-40,660
|
-70,001
|
-30,010
|
-1,532
|
-107
|
-164
|
-
|
-
|
-
|
-249,818
|
68,080
|
-16,047
|
-27,245
|
-32,020
|
-31,119
|
-5,192
|
15,000
|
10,000
|
-50,000
|
-22,366
|
-15,492
|
-
|
-11,084
|
-
|
-
|
51,037
|
-18,822
|
-948
|
550
|
-1,701
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-73,973
|
-
|
-
|
-99,926
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-11.4
|
-
|
-
|
-12.9
|