|
(単位:千ドル)
|
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
|
1Q26
|
|
減価償却費
|
3,675
|
2,424
|
3,194
|
3,753
|
4,174
|
2,715
|
3,093
|
2,953
|
4,023
|
2,907
|
2,831
|
3,400
|
4,141
|
2,341
|
2,781
|
3,497
|
4,719
|
2,991
|
3,056
|
3,387
|
4,360
|
2,677
|
3,155
|
3,307
|
4,870
|
2,507
|
3,066
|
3,656
|
4,578
|
2,770
|
2,900
|
3,242
|
5,847
|
3,427
|
3,627
|
3,780
|
4,806
|
3,122
|
3,683
|
3,689
|
3,482
|
2,881
|
3,031
|
3,189
|
4,259
|
2,513
|
3,020
|
2,907
|
3,758
|
2,233
|
3,573
|
3,892
|
5,169
|
4,055
|
4,647
|
4,571
|
5,895
|
4,042
|
|
株式報酬費用
|
571
|
1,279
|
1,229
|
703
|
817
|
784
|
854
|
637
|
583
|
609
|
657
|
613
|
708
|
1,375
|
1,541
|
1,630
|
1,589
|
1,756
|
2,031
|
2,057
|
2,115
|
2,176
|
2,341
|
2,810
|
832
|
2,610
|
2,598
|
2,484
|
2,566
|
2,114
|
2,180
|
3,699
|
2,533
|
2,311
|
899
|
1,659
|
5,167
|
3,511
|
2,549
|
3,194
|
2,913
|
2,108
|
2,424
|
1,983
|
1,963
|
1,580
|
1,678
|
1,989
|
2,028
|
1,673
|
1,389
|
2,474
|
1,855
|
1,913
|
1,712
|
1,817
|
1,896
|
1,554
|
|
営業キャッシュフロー
|
98,682
|
-71,087
|
-8,939
|
-26,386
|
85,567
|
-87,453
|
11,117
|
-121,858
|
23,552
|
-113,878
|
-74,174
|
-101,541
|
129,124
|
-172,532
|
-30,384
|
-35,224
|
157,091
|
-77,849
|
17,964
|
29,016
|
193,894
|
-62,834
|
-9,228
|
32,154
|
135,817
|
-102,224
|
-13,961
|
-17,291
|
163,764
|
-54,690
|
-28,344
|
-11,171
|
207,840
|
-84,530
|
38,617
|
104,869
|
230,139
|
-74,578
|
124,717
|
28,403
|
-46,886
|
-77,817
|
19,687
|
-106,374
|
245,578
|
-86,780
|
127,048
|
55,564
|
82,225
|
-225,583
|
-13,990
|
-83,408
|
185,436
|
-159,365
|
3,431
|
-62,262
|
250,177
|
-165,297
|
|
資本的支出
|
-8,380
|
-8,636
|
-3,852
|
-2,629
|
-2,246
|
-1,772
|
-2,097
|
-2,703
|
-4,189
|
-3,200
|
-3,441
|
-2,343
|
-5,569
|
-2,934
|
-4,544
|
-4,278
|
-4,208
|
-2,663
|
-3,354
|
-3,701
|
-2,501
|
-2,874
|
-2,803
|
-2,984
|
-3,779
|
-3,702
|
-4,490
|
-5,702
|
-3,126
|
-6,354
|
-5,154
|
-4,857
|
-4,991
|
-2,632
|
-2,846
|
-2,032
|
-3,132
|
-2,953
|
-3,561
|
-3,805
|
-4,326
|
-2,894
|
-3,301
|
-4,997
|
-3,856
|
-3,245
|
-4,579
|
-6,298
|
-6,212
|
-5,544
|
-5,957
|
-5,190
|
-5,662
|
-5,219
|
-7,842
|
-7,966
|
-7,474
|
-5,558
|
|
投資キャッシュフロー
|
-1,275
|
-9,296
|
-3,911
|
1,731
|
16,114
|
-82
|
2,763
|
-2,948
|
190,419
|
-5,541
|
-6,080
|
-10,728
|
-9,682
|
-5,229
|
40,064
|
133
|
-7,591
|
-1,313
|
17,743
|
-5,540
|
912
|
-4,162
|
-2,522
|
-1,565
|
-5,534
|
-4,039
|
-4,265
|
-5,609
|
-60,235
|
-6,300
|
-9,202
|
-4,789
|
-4,834
|
-2,547
|
-2,795
|
-1,954
|
-2,868
|
-2,858
|
-3,486
|
-3,667
|
-4,178
|
-2,811
|
-3,225
|
-4,899
|
-3,774
|
-3,231
|
-4,543
|
-14,045
|
-7,851
|
-12,777
|
-5,984
|
-5,114
|
-6,137
|
-5,672
|
-3,729
|
-3,255
|
-7,003
|
-6,310
|
|
自己株式の取得による支出
|
7
|
11
|
23
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,500
|
7,504
|
10,620
|
0
|
0
|
3,327
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,627
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
12,515
|
0
|
15,127
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
325,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
400,000
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,649
|
-17,496
|
-2,646
|
-757
|
154,498
|
-3,564
|
15,084
|
-2,508
|
-7,858
|
-2,480
|
-2,686
|
19,131
|
-1,770
|
-7,713
|
-2,099
|
17,582
|
-26,669
|
-27,540
|
-45,655
|
-31,200
|
-93,144
|
-3,252
|
-8,064
|
-1,017
|
-8,460
|
-8,452
|
-98
|
-205
|
-98,746
|
4,778
|
39,148
|
2,106
|
-164,996
|
24,319
|
216,689
|
-250,110
|
-50,095
|
-3,044
|
-9,584
|
-15,407
|
-57,817
|
-6,618
|
-6,111
|
-4,174
|
-71,777
|
-5,172
|
0
|
-5,004
|
-3,750
|
-9,605
|
47,044
|
31,564
|
-45,125
|
41,894
|
-10,701
|
47,471
|
-115,025
|
77,385
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-164,584
|
-4,411
|
-70,228
|
242,703
|
-170,855
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-35.1
|
-0.8
|
-12.9
|
30.6
|
-47.0
|