|
(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
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
1,168
|
1,761
|
1,711
|
1,778
|
1,685
|
3,525
|
-
|
3,576
|
2,752
|
4,841
|
4,973
|
4,820
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-39,255
|
-65,845
|
95,274
|
36,516
|
13,105
|
-2,898
|
150,411
|
42,773
|
-5,579
|
-30,646
|
29,857
|
68,339
|
-
|
-10,558
|
60,662
|
146,885
|
33,635
|
-21,911
|
43,737
|
108,902
|
25,998
|
-57,241
|
71,998
|
68,967
|
145,230
|
-41,185
|
52,326
|
-
|
66,373
|
-
|
31,451
|
24,537
|
-
|
28,009
|
45,643
|
145,204
|
-17,302
|
-144,197
|
61,265
|
195,855
|
16,860
|
-39,602
|
-27,081
|
252,505
|
-2,267
|
101,358
|
-50,257
|
51,657
|
69,231
|
340
|
82,916
|
73,157
|
82,624
|
-101,339
|
186,769
|
106,223
|
62,421
|
26,080
|
|
資本的支出
|
-590
|
-784
|
-1,542
|
-685
|
-138
|
-361
|
-409
|
-439
|
-238
|
-264
|
-751
|
-357
|
-470
|
-7,689
|
-7,613
|
199
|
-2,896
|
-1,559
|
-1,728
|
-1,909
|
-2,404
|
-2,182
|
-1,255
|
-1,502
|
-898
|
-963
|
-1,314
|
-2,710
|
-2,117
|
-590
|
-6,368
|
-1,662
|
-1,693
|
-1,591
|
-4,705
|
-5,508
|
-4,367
|
-2,636
|
-1,211
|
-1,813
|
-1,856
|
-2,346
|
-2,185
|
-1,608
|
-595
|
-511
|
-690
|
-1,172
|
-1,007
|
-1,150
|
-3,298
|
-1,517
|
-1,662
|
-891
|
-1,227
|
-977
|
-1,157
|
-1,077
|
|
投資キャッシュフロー
|
-590
|
-783
|
-1,524
|
-685
|
-138
|
-351
|
-14,406
|
-326,717
|
-27,067
|
15,507
|
-4,022
|
25,792
|
-
|
-46,116
|
9,893
|
-99,117
|
-37,976
|
44,148
|
-67,450
|
-49,989
|
-29,450
|
-27,422
|
-7,485
|
27,814
|
-15,213
|
-90,825
|
-8,317
|
-
|
-118,284
|
-
|
5,453
|
-7,562
|
-
|
21,205
|
-34,108
|
22,009
|
124,438
|
-90,297
|
-131,398
|
-1,096
|
-62,091
|
-34,819
|
-48,442
|
-74,613
|
-16,976
|
-8,830
|
-2,629
|
-12,767
|
934
|
-789
|
-74,381
|
-109,955
|
-22,890
|
-20,866
|
-41,548
|
-58,964
|
-8,689
|
-4,407
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,288
|
1
|
14,737
|
5,000
|
9,999
|
0
|
-
|
-
|
2,589
|
10,984
|
1,874
|
5,053
|
1,488
|
95
|
2,548
|
6,371
|
8,965
|
257
|
2,746
|
8,370
|
0
|
14,160
|
10,117
|
14,107
|
25,708
|
16,254
|
6,587
|
10,029
|
9,885
|
2,420
|
245
|
0
|
1,364
|
0
|
3,879
|
3,502
|
2,419
|
1,843
|
-
|
-
|
12,297
|
3,636
|
4,508
|
5,255
|
4,435
|
7,716
|
-
|
-
|
8,074
|
6,869
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
11,944
|
-18,585
|
2,533
|
-5,474
|
-3,617
|
-15,034
|
-521
|
-18,075
|
-10,925
|
-4,872
|
-20,339
|
-15,545
|
-
|
1,719
|
-3,641
|
-16,749
|
-7,215
|
-26,997
|
-13,267
|
-3,664
|
-6,590
|
-14,848
|
-9,879
|
-11,650
|
-9,336
|
-20,680
|
-12,822
|
-
|
-6,888
|
-
|
-18,271
|
-20,422
|
-
|
-26,743
|
-12,864
|
-15,967
|
-15,550
|
-11,882
|
-6,194
|
-5,676
|
-6,738
|
86,906
|
-9,587
|
-8,848
|
-7,696
|
-11,325
|
-5,665
|
-11,363
|
-17,462
|
-12,630
|
-9,518
|
-10,261
|
-9,320
|
-18,032
|
-6,478
|
-12,335
|
-15,251
|
-18,059
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-102,230
|
185,542
|
105,246
|
61,264
|
25,003
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-26.6
|
47.0
|
26.3
|
15.3
|
6.1
|