|
(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
|
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
|
-
|
-
|
-
|
-
|
40
|
63
|
63
|
102
|
107
|
106
|
107
|
172
|
177
|
177
|
178
|
318
|
335
|
335
|
461
|
411
|
406
|
406
|
514
|
709
|
709
|
700
|
529
|
737
|
738
|
737
|
631
|
793
|
784
|
785
|
512
|
596
|
633
|
645
|
648
|
647
|
757
|
862
|
869
|
869
|
711
|
845
|
845
|
710
|
575
|
637
|
638
|
659
|
585
|
701
|
700
|
758
|
|
営業キャッシュフロー
|
3,462
|
5,415
|
7,394
|
2,920
|
3,980
|
9,995
|
5,201
|
3,302
|
-
|
4,191
|
6,671
|
6,915
|
7,764
|
4,937
|
7,328
|
9,097
|
5,999
|
8,618
|
7,099
|
7,397
|
7,711
|
7,986
|
7,076
|
7,523
|
7,380
|
7,378
|
9,573
|
7,414
|
9,959
|
7,798
|
6,645
|
9,968
|
-
|
9,664
|
10,412
|
11,223
|
15,049
|
13,459
|
13,926
|
15,444
|
15,519
|
18,126
|
15,276
|
10,518
|
2,494
|
7,770
|
7,780
|
7,205
|
6,121
|
10,002
|
12,933
|
10,752
|
9,749
|
13,527
|
11,410
|
11,793
|
|
資本的支出
|
-323
|
-390
|
-645
|
-64
|
-85
|
-241
|
-387
|
-1,202
|
-29
|
-290
|
-1,477
|
-929
|
-1,351
|
-1,541
|
-1,041
|
-356
|
-434
|
-671
|
-5,977
|
-1,672
|
-2,552
|
-2,601
|
-32
|
-399
|
-435
|
-189
|
-13
|
-54
|
-19
|
-124
|
-113
|
-281
|
-314
|
-340
|
-174
|
-1,714
|
-963
|
-2,187
|
-3,260
|
-2,333
|
-6,951
|
-1,597
|
-3,508
|
-9,255
|
-7,164
|
-7,836
|
-9,699
|
-11,688
|
-10,328
|
-7,265
|
-5,975
|
-2,568
|
-1,492
|
-764
|
-649
|
-421
|
|
投資キャッシュフロー
|
-14,790
|
-9,892
|
-33,913
|
-22,494
|
12,565
|
-55,618
|
-105,308
|
-30,955
|
-
|
-21,400
|
-21,303
|
-56,677
|
-11,662
|
-87,087
|
15,077
|
-16,260
|
-104,656
|
-561
|
-21,318
|
-85,483
|
9,010
|
-7,648
|
-47,142
|
-45,577
|
-120,350
|
-80,896
|
6,597
|
-77,301
|
-15,240
|
-102,782
|
-1,975
|
-1,483
|
-
|
-96,266
|
-28,136
|
-83,758
|
-60,304
|
-156,260
|
-193,083
|
-127,564
|
-130,763
|
-74,263
|
-30,534
|
-122,271
|
-13,733
|
-45,867
|
-45,035
|
-64,048
|
-56,424
|
-5,634
|
-11,621
|
46,338
|
-2,949
|
59,075
|
-32,718
|
69,893
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-765
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
815
|
814
|
816
|
814
|
816
|
815
|
815
|
1,316
|
1,315
|
815
|
815
|
828
|
828
|
828
|
828
|
1,278
|
1,278
|
1,278
|
2,028
|
2,029
|
2,028
|
2,029
|
2,029
|
28
|
29
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-38,380
|
38,808
|
47,921
|
23,926
|
-87,576
|
175,270
|
-14,199
|
11,747
|
-
|
-32,358
|
58,353
|
22,191
|
-19,993
|
87,247
|
26,773
|
272
|
71,375
|
9,808
|
-1,709
|
69,507
|
-14,015
|
25,648
|
5,760
|
42,310
|
105,681
|
81,970
|
-26,653
|
97,524
|
-32,540
|
115,176
|
-4,605
|
36,540
|
-
|
10,605
|
30,831
|
403,127
|
-25,691
|
88,135
|
-59,197
|
272,476
|
66,674
|
-61,178
|
47,709
|
78,901
|
7,180
|
47,361
|
26,132
|
101,579
|
132,963
|
-2,566
|
6,672
|
28,585
|
-39,668
|
61,989
|
-90,961
|
156,468
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,184
|
8,257
|
12,763
|
10,761
|
11,372
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.6
|
17.9
|
26.6
|
22.0
|
23.1
|