|
(単位:千ドル)
|
4Q11
|
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
|
4Q21
|
3Q21
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-11,223
|
4
|
5
|
5
|
5
|
-
|
-
|
-
|
-
|
-
|
4,704
|
5,137
|
6,569
|
5,008
|
5,830
|
5,868
|
6,025
|
6,062
|
6,330
|
6,409
|
6,374
|
6,566
|
6,391
|
6,504
|
6,873
|
2,902
|
3,109
|
3,439
|
3,416
|
3,415
|
3,394
|
3,418
|
6,211
|
5,556
|
3,953
|
3,802
|
3,330
|
3,210
|
3,046
|
3,702
|
3,755
|
3,425
|
3,338
|
4,053
|
3,185
|
3,166
|
3,317
|
2,865
|
2,901
|
3,078
|
2,949
|
3,706
|
|
営業キャッシュフロー
|
39,119
|
23,275
|
9
|
-10
|
-4
|
-1
|
-30
|
-16
|
-5,677
|
-765
|
-31,511
|
30,901
|
-57,466
|
-
|
-6,325
|
-5,854
|
40,266
|
-5,879
|
-11,087
|
-1,853
|
2,382
|
-24,438
|
-
|
3,505
|
-559
|
-14,161
|
-161,117
|
-16,449
|
959
|
6,689
|
-31,840
|
-11,602
|
-621
|
-5,161
|
20,882
|
-1,449
|
1,361
|
-3,800
|
-4,186
|
2,119
|
-38,512
|
1,539
|
-9,994
|
16,301
|
-38,900
|
3,867
|
-503
|
13,495
|
-15,770
|
-7,408
|
-2,916
|
7,973
|
-3,202
|
|
投資キャッシュフロー
|
57,372
|
-74,439
|
-17
|
23
|
49
|
-2
|
180
|
14
|
25,548
|
-28,398
|
41,320
|
-4,924
|
-90,734
|
-
|
-14,003
|
-1,398
|
-49,404
|
-11,579
|
1,281
|
-13,353
|
-9,835
|
-10,380
|
-
|
-26,091
|
-25,747
|
-20,078
|
219,541
|
-5,431
|
-2,479
|
-8,872
|
13,077
|
5,434
|
3,294
|
7,497
|
-12,029
|
14,645
|
14,884
|
-5,714
|
5,646
|
121,056
|
152,507
|
-24,212
|
15,438
|
-792
|
36,379
|
11,574
|
-14,591
|
-23,881
|
-14,442
|
-16,630
|
-8,801
|
-23,534
|
15,910
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,712
|
9,690
|
0
|
22,922
|
20,837
|
0
|
88,279
|
42,897
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-85,539
|
53,372
|
17
|
-24
|
-45
|
2
|
-141
|
2
|
-22,590
|
19,825
|
-1,893
|
-18,576
|
147,657
|
-
|
23,571
|
2,259
|
18,051
|
5,649
|
19,985
|
52,968
|
12,719
|
32,250
|
-
|
30,330
|
22,792
|
37,909
|
-48,247
|
-3,608
|
2,640
|
19,876
|
2,134
|
-9,039
|
1,798
|
-13,895
|
17,151
|
-25,155
|
-23,298
|
-1,715
|
-38,769
|
-31,685
|
-40,853
|
-89,127
|
-46,164
|
-1,969
|
-1,760
|
-1,456
|
-898
|
2,447
|
1,566
|
15,600
|
13,894
|
11,052
|
-13,000
|