|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
77
|
185
|
354
|
362
|
390
|
124
|
278
|
349
|
412
|
401
|
221
|
387
|
451
|
493
|
463
|
677
|
831
|
877
|
842
|
616
|
847
|
872
|
660
|
178
|
577
|
679
|
662
|
430
|
435
|
704
|
714
|
-373
|
874
|
889
|
911
|
1,024
|
934
|
1,015
|
1,049
|
1,122
|
1,110
|
1,005
|
1,114
|
965
|
1,025
|
1,206
|
1,183
|
1,201
|
1,067
|
1,185
|
1,150
|
1,288
|
|
営業キャッシュフロー
|
9,316
|
11,524
|
5,754
|
13,055
|
935
|
17,395
|
2,415
|
10,820
|
16,106
|
3,465
|
12,650
|
4,946
|
5,011
|
-
|
4,883
|
9,732
|
10,554
|
10,456
|
6,851
|
1,320
|
15,731
|
9,404
|
17,687
|
14,917
|
12,146
|
23,910
|
17,896
|
18,580
|
24,830
|
24,700
|
17,055
|
14,502
|
22,355
|
19,236
|
11,052
|
14,531
|
20,508
|
5,088
|
29,873
|
18,520
|
17,150
|
36,794
|
23,940
|
35,793
|
23,744
|
25,978
|
20,740
|
19,323
|
21,804
|
27,874
|
11,568
|
-3,411
|
38,905
|
28,044
|
15,603
|
23,255
|
31,984
|
30,670
|
|
資本的支出
|
-624
|
-820
|
-514
|
-823
|
1,101
|
-342
|
-101
|
-646
|
-2,030
|
-1,063
|
-662
|
-703
|
-1,793
|
-2,437
|
-1,189
|
-1,065
|
-1,594
|
-2,042
|
-2,177
|
-2,018
|
-5,097
|
-3,352
|
-2,299
|
-2,323
|
-418
|
1,079
|
-1,009
|
-338
|
-1,249
|
-523
|
-850
|
-582
|
-215
|
-799
|
-379
|
-1,301
|
-683
|
-1,390
|
-1,311
|
-1,600
|
-330
|
-2,637
|
-676
|
-1,414
|
-1,583
|
-1,548
|
-2,590
|
-1,684
|
-946
|
-1,504
|
-1,040
|
-812
|
-615
|
-637
|
-1,948
|
-1,345
|
-622
|
-670
|
|
投資キャッシュフロー
|
-99,165
|
-44,151
|
6,452
|
8,803
|
-50,323
|
-23,113
|
-15,577
|
-1,623
|
-1,270
|
40,065
|
5,254
|
6,698
|
-41,840
|
-
|
-58,217
|
-22,703
|
-73,957
|
-31,447
|
54,773
|
-268,113
|
15,490
|
-96,707
|
-57,687
|
-175,386
|
31,385
|
-150,419
|
-77,567
|
-132,430
|
-65,228
|
-156,093
|
-55,236
|
-100,838
|
-61,454
|
-125,841
|
-50,560
|
-498,000
|
-218,706
|
-100,126
|
-109,822
|
72,009
|
78,679
|
-167,645
|
-126,206
|
-295,375
|
-202,929
|
-273,102
|
-148,795
|
-236,937
|
-88,120
|
19,416
|
-14,491
|
-94,570
|
-46,189
|
-104,491
|
-3,100
|
27,209
|
16,753
|
-124,544
|
|
自己株式の取得による支出
|
1,157
|
719
|
611
|
835
|
431
|
442
|
1,657
|
1,872
|
7,946
|
537
|
2,707
|
551
|
685
|
662
|
5,424
|
5,886
|
1,841
|
191
|
521
|
1,530
|
378
|
5,930
|
1,634
|
788
|
863
|
234
|
655
|
604
|
1,125
|
3,600
|
950
|
225
|
601
|
269
|
4,438
|
14
|
0
|
0
|
650
|
0
|
0
|
-355
|
-
|
-
|
4,714
|
-903
|
-
|
-
|
-
|
-
|
6,478
|
4,038
|
4,190
|
4,176
|
6,544
|
4,896
|
7,768
|
15,417
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55,000
|
40,000
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
0
|
125,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
50,000
|
-
|
-
|
10,000
|
10,000
|
-
|
-
|
-
|
10,000
|
65,000
|
0
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
107,562
|
22,338
|
-15,242
|
-12,108
|
41,794
|
65,140
|
-43,924
|
-5,150
|
-13,712
|
-57,368
|
-6,096
|
-7,211
|
17,609
|
-
|
48,681
|
17,931
|
63,159
|
21,289
|
-62,720
|
271,937
|
-24,215
|
92,650
|
35,988
|
164,545
|
-44,476
|
125,354
|
47,702
|
133,507
|
38,189
|
159,925
|
-5,098
|
104,762
|
179,866
|
6,399
|
97,282
|
649,096
|
237,345
|
-72,780
|
47,408
|
-74,397
|
603,079
|
118,644
|
-14,103
|
-419,422
|
197,718
|
286,613
|
113,580
|
219,701
|
216,246
|
-87,832
|
-45,270
|
87,286
|
321,073
|
-99,409
|
-172,213
|
-59,233
|
607,637
|
-169,153
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,407
|
13,655
|
21,910
|
31,362
|
30,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.5
|
13.2
|
20.7
|
28.6
|
26.9
|