|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
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
|
68
|
76
|
83
|
74
|
83
|
86
|
81
|
90
|
100
|
106
|
100
|
92
|
107
|
119
|
117
|
107
|
132
|
139
|
147
|
127
|
212
|
178
|
181
|
175
|
265
|
263
|
258
|
267
|
283
|
321
|
328
|
339
|
365
|
342
|
352
|
353
|
374
|
410
|
405
|
428
|
394
|
439
|
406
|
442
|
417
|
423
|
429
|
482
|
476
|
450
|
455
|
442
|
493
|
536
|
536
|
527
|
|
営業キャッシュフロー
|
12,050
|
2,748
|
2,446
|
5,932
|
2,025
|
2,298
|
5,391
|
1,731
|
2,130
|
1,480
|
1,587
|
6,520
|
561
|
-654
|
-268
|
3,343
|
3,905
|
2,681
|
-1,282
|
3,484
|
6,806
|
-
|
2,013
|
1,721
|
7,607
|
-
|
-
|
9,713
|
11,214
|
4,506
|
9,308
|
8,176
|
11,484
|
7,945
|
13,384
|
932
|
11,649
|
8,066
|
459
|
3,280
|
7,633
|
4,207
|
-13,551
|
44,380
|
13,750
|
-5,080
|
13,337
|
24,902
|
15,762
|
-8,449
|
17,654
|
23,020
|
17,854
|
-25,320
|
45,540
|
6,832
|
|
資本的支出
|
-237
|
-990
|
-1,222
|
-116
|
-96
|
-4,251
|
-140
|
-302
|
-61
|
-256
|
-209
|
-71
|
-492
|
-184
|
-160
|
-115
|
-4,543
|
-1,458
|
-2,189
|
-1,405
|
-210
|
-241
|
-306
|
-752
|
-309
|
-464
|
-361
|
-373
|
-109
|
-178
|
-367
|
-55
|
-166
|
-112
|
-157
|
-124
|
-224
|
-187
|
-694
|
-164
|
-41
|
-56
|
-143
|
-1,242
|
-195
|
-385
|
-214
|
-161
|
-78
|
-137
|
-139
|
-339
|
-279
|
-187
|
-214
|
116
|
|
投資キャッシュフロー
|
19,009
|
194
|
-12,092
|
-12,998
|
-19,340
|
-26,575
|
-
|
-20,568
|
-10,169
|
-4,670
|
-30,101
|
-15,459
|
-21,399
|
-28,499
|
-26,823
|
-33,968
|
2,291
|
-37,245
|
-31,882
|
-14,991
|
-43,119
|
-
|
-51,159
|
-78,337
|
-21,598
|
-
|
-
|
-26,309
|
-10,927
|
-30,928
|
-25,620
|
-65,640
|
-3,858
|
-155,811
|
-22,685
|
-4,430
|
-29,567
|
14,880
|
-10,189
|
-6,564
|
-76,424
|
-133,890
|
-145,015
|
-185,954
|
-19,945
|
-39,316
|
-2,384
|
3,798
|
-3,025
|
961
|
-46,503
|
-44,246
|
-82,766
|
-35,084
|
-69,112
|
-69,874
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
172
|
2,819
|
2,144
|
2,307
|
1,349
|
877
|
1,879
|
86
|
-
|
-
|
-
|
-
|
8,219
|
5,141
|
919
|
1,413
|
4,076
|
1,842
|
281
|
11
|
-
|
-
|
0
|
3,101
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40,000
|
10,000
|
-25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,359
|
10,001
|
-10,000
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
32,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
12,749
|
-10,458
|
-1,111
|
-26,916
|
3,099
|
611
|
-
|
43,515
|
36,848
|
-29,685
|
34,765
|
37,171
|
24,862
|
-14,250
|
25,506
|
29,925
|
32,120
|
4,168
|
21,757
|
32,732
|
33,622
|
-
|
49,161
|
122,040
|
-19,976
|
-
|
-
|
17,555
|
3,335
|
32,125
|
28,232
|
48,720
|
13,353
|
155,554
|
24,013
|
21,414
|
38,184
|
-40,671
|
4,250
|
31,730
|
11,699
|
51,000
|
212,903
|
92,987
|
18,489
|
68,543
|
-740
|
4,629
|
-24,527
|
21,920
|
25,932
|
7,163
|
96,067
|
142,544
|
-66,675
|
76,075
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,681
|
17,575
|
-25,507
|
45,326
|
6,948
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56.3
|
43.1
|
-59.9
|
102.2
|
15.1
|