|
(単位:千ドル)
|
2Q11
|
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
|
-
|
-3,725
|
3,878
|
4,034
|
4,062
|
3,839
|
196
|
3,863
|
3,663
|
3,307
|
-385
|
3,795
|
4,310
|
4,701
|
5,258
|
5,376
|
5,838
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,592
|
8,107
|
5,146
|
4,803
|
4,383
|
4,232
|
4,307
|
4,043
|
4,130
|
4,226
|
5,985
|
4,516
|
4,320
|
4,626
|
3,960
|
4,395
|
4,384
|
6,323
|
4,844
|
4,080
|
3,879
|
3,475
|
|
株式報酬費用
|
832
|
1,989
|
-646
|
813
|
2,173
|
-362
|
903
|
752
|
816
|
1,712
|
-29
|
923
|
2,711
|
189
|
212
|
778
|
960
|
839
|
949
|
968
|
3,535
|
551
|
-163
|
940
|
1,045
|
1,810
|
282
|
6,435
|
5,065
|
154
|
2,702
|
3,985
|
5,171
|
4,467
|
4,606
|
3,268
|
2,465
|
2,623
|
4,574
|
2,305
|
2,802
|
2,542
|
3,484
|
4,639
|
4,695
|
4,056
|
4,928
|
5,795
|
6,270
|
5,798
|
5,155
|
4,776
|
5,259
|
6,349
|
2,871
|
1,094
|
3,386
|
3,522
|
2,851
|
|
営業キャッシュフロー
|
-
|
-
|
41,963
|
-22,234
|
-7,707
|
16,604
|
41,482
|
-1,653
|
63,260
|
-47,823
|
69,861
|
-29,679
|
80,504
|
-51,321
|
81,330
|
-43,089
|
105,355
|
-17,336
|
9,586
|
-34,503
|
7,521
|
102,459
|
-35,913
|
-23,097
|
-23,348
|
-
|
27,334
|
-10,182
|
-60,397
|
-49,721
|
-18,634
|
-51,429
|
-14,423
|
-23,343
|
7,583
|
-12,227
|
182,670
|
28,267
|
-2,236
|
74,084
|
45,963
|
-19,963
|
-2,037
|
33,193
|
-11,371
|
-4,226
|
-30,131
|
20,007
|
-1,235
|
-9,641
|
-27,717
|
-34,610
|
-75,892
|
-42,123
|
-21,679
|
-50,921
|
15,829
|
-15,120
|
-6,489
|
|
資本的支出
|
-
|
3,364
|
-2,397
|
-2,127
|
-9,093
|
-1,740
|
471
|
-6,062
|
-9,220
|
1,312
|
-4,097
|
-6,195
|
-8,884
|
-21,562
|
-4,705
|
-6,612
|
-38,694
|
1,925
|
-16,132
|
-19,592
|
-63,730
|
7,808
|
3,233
|
-11,344
|
-34,539
|
25,010
|
-2,713
|
-4,029
|
-8,720
|
-7,928
|
-8,003
|
-4,144
|
-6,442
|
-7,316
|
-3,872
|
-3,638
|
-5,761
|
-5,668
|
-
|
-2,395
|
-3,225
|
-4,038
|
-
|
-3,256
|
-3,150
|
-3,318
|
-5,175
|
-5,256
|
-6,792
|
-4,495
|
-2,638
|
-3,422
|
-4,529
|
-3,378
|
-2,986
|
-1,181
|
-1,813
|
-2,255
|
-2,158
|
|
投資キャッシュフロー
|
-
|
-
|
-2,435
|
-2,048
|
-4,307
|
-6,508
|
-901
|
-5,985
|
-3,254
|
-13,880
|
-2,881
|
-6,152
|
-25,681
|
-1,103
|
-11,494
|
-11,707
|
-43,924
|
-22,102
|
-4,698
|
-21,236
|
-83,570
|
23,448
|
1,911
|
-12,489
|
-7,514
|
-
|
10,689
|
-41,950
|
-20,657
|
-30,493
|
-17,823
|
1,774
|
-4,889
|
-11,144
|
-12,593
|
-5,999
|
-1,979
|
-7,453
|
-8,124
|
2,975
|
-44,888
|
-4,411
|
-4,372
|
-13,795
|
-3,374
|
-10,835
|
-5,030
|
-14,831
|
-29,604
|
-7,324
|
7,129
|
-9,126
|
5,818
|
-3,238
|
31,472
|
-13,145
|
-7,043
|
-10,228
|
-18,811
|
|
自己株式の取得による支出
|
-
|
6
|
-2
|
464
|
4
|
-4
|
7
|
1,389
|
7
|
-7
|
2
|
2,290
|
5
|
6
|
0
|
2,354
|
14
|
-1
|
0
|
308
|
294
|
135
|
103
|
10,822
|
501
|
-219
|
125
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,123
|
22,017
|
-1,693
|
4,826
|
0
|
12,621
|
-7,795
|
35,174
|
0
|
40,000
|
-40,000
|
-
|
-
|
-
|
-
|
-
|
47,500
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
187
|
282
|
281
|
45,016
|
0
|
40,000
|
45,016
|
-45,016
|
-
|
-
|
3,141
|
0
|
-
|
-
|
787
|
1,069
|
551
|
815
|
825
|
839
|
854
|
853
|
863
|
877
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-22,496
|
-598
|
-30,185
|
30,032
|
-17,068
|
-4,014
|
-16,206
|
17,534
|
159
|
-2,187
|
-229
|
82
|
-1,094
|
-2,523
|
-519
|
5,308
|
14,270
|
13,666
|
32,834
|
2,584
|
3,635
|
-11,097
|
-1,601
|
-
|
69,302
|
108,478
|
61,873
|
106,431
|
-87,781
|
28,956
|
20,804
|
-3,323
|
34,111
|
47,249
|
-3,402
|
190,256
|
-2,739
|
-5,759
|
-1,335
|
-863
|
-2,641
|
-29,286
|
-35,946
|
8
|
-21,116
|
-1,705
|
-1,013
|
-638
|
-2,136
|
-2,519
|
-78
|
516
|
34,803
|
19,454
|
-2,736
|
72,234
|
33,102
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-24,665
|
-52,102
|
14,016
|
-17,375
|
-8,647
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-8.1
|
-22.5
|
5.0
|
-6.8
|
-3.2
|