|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,550
|
-
|
652
|
3,438
|
381
|
-
|
-349
|
1,020
|
1,092
|
-
|
916
|
64
|
939
|
-
|
446
|
847
|
591
|
1,515
|
747
|
1,747
|
1,804
|
2,226
|
2,366
|
6,524
|
3,053
|
2,045
|
3,508
|
1,856
|
1,727
|
400
|
1,371
|
1,312
|
1,313
|
1,195
|
1,563
|
1,812
|
1,825
|
4,491
|
4,321
|
2,798
|
1,780
|
1,354
|
|
営業キャッシュフロー
|
-1,563
|
12,196
|
-4,460
|
17,604
|
41,907
|
-14,054
|
23,298
|
23,441
|
20,093
|
1,589
|
19,168
|
-5,280
|
-23,750
|
-59,731
|
9,738
|
33,110
|
-8,698
|
35,845
|
-18,289
|
-28,646
|
-24,370
|
113,118
|
69,428
|
-2,329
|
163,133
|
20,717
|
11,711
|
10,746
|
9,178
|
16,970
|
4,139
|
13,662
|
10,786
|
14,955
|
2,380
|
11,776
|
6,175
|
11,521
|
9,486
|
14,158
|
1,850
|
15,098
|
1,554
|
12,163
|
5,285
|
13,695
|
9,107
|
15,362
|
11,755
|
9,385
|
3,335
|
6,876
|
8,417
|
757
|
-4,564
|
11,767
|
-9,417
|
6,316
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-269
|
-63
|
-30
|
-503
|
-171
|
-57
|
228
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-36,098
|
-305,170
|
4,846
|
41,033
|
31,438
|
24,304
|
41,932
|
47,214
|
120,853
|
269,054
|
-118,611
|
-91,017
|
-42,676
|
-136,827
|
-22,247
|
26,870
|
-27,777
|
-36,351
|
56,347
|
73,956
|
125,780
|
-13,164
|
41,206
|
63,934
|
38,478
|
-99,286
|
-36,261
|
-73,346
|
-138,940
|
-98,683
|
-91,912
|
-318,458
|
56,870
|
40,433
|
-62,734
|
80,024
|
137,435
|
90,169
|
49,104
|
-156,136
|
-209,389
|
-74,084
|
653
|
-248,580
|
-52,580
|
67,953
|
69,971
|
3,681
|
33,302
|
54,361
|
54,871
|
47,791
|
71,952
|
124,454
|
117,735
|
-63,109
|
149,722
|
-428,576
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
0
|
15,428
|
10,496
|
7,445
|
469
|
1,484
|
82
|
74
|
8
|
-82
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,519
|
4,317
|
889
|
3,676
|
3,885
|
2,497
|
1,812
|
934
|
756
|
1,200
|
728
|
4,726
|
2,068
|
1,555
|
1,724
|
2,537
|
4,377
|
5,072
|
2,908
|
9,962
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,133
|
13,028
|
8,100
|
4,129
|
4,368
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
19,660
|
307,193
|
-5,940
|
-64,302
|
7,490
|
-37,704
|
-82,847
|
30,086
|
-164,885
|
-152,836
|
3,859
|
151,924
|
7,382
|
113,194
|
149,965
|
-132,331
|
-3,800
|
-25,473
|
-45,411
|
-51,546
|
-52,025
|
-98,480
|
-24,667
|
-89,812
|
95,698
|
-19,594
|
-117,663
|
90,815
|
94,426
|
122,554
|
55,588
|
302,867
|
-60,972
|
-28,789
|
74,065
|
-129,245
|
-58,387
|
-189,830
|
-12,521
|
133,976
|
244,086
|
200,562
|
-200,843
|
211,359
|
64,008
|
-53,787
|
-62,634
|
-67,934
|
-17,105
|
-72,176
|
-61,457
|
-51,709
|
-100,927
|
-138,643
|
-104,080
|
29,498
|
-142,475
|
465,538
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|