|
(単位:千ドル)
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,608
|
6,637
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
635
|
663
|
598
|
687
|
780
|
880
|
841
|
1,031
|
1,017
|
1,060
|
1,090
|
1,151
|
1,017
|
839
|
872
|
933
|
1,156
|
1,650
|
1,297
|
1,589
|
1,042
|
1,073
|
1,583
|
2,605
|
1,711
|
2,781
|
2,520
|
3,100
|
2,900
|
3,717
|
3,200
|
3,400
|
3,200
|
2,650
|
2,430
|
2,300
|
2,300
|
2,330
|
2,000
|
1,700
|
2,600
|
2,515
|
3,400
|
3,200
|
2,400
|
1,972
|
3,000
|
3,200
|
2,700
|
1,358
|
|
営業キャッシュフロー
|
-10,906
|
-10,353
|
37,067
|
-15,074
|
-7,385
|
-37,411
|
-6,513
|
-32,675
|
-70,511
|
-100,563
|
30,678
|
-83,354
|
-74,118
|
-63,107
|
56,351
|
-69,797
|
-51,848
|
-108,828
|
108,653
|
23,245
|
51,113
|
22,119
|
90,764
|
-223
|
-7,804
|
-31,376
|
135,339
|
20,313
|
26,442
|
-30,293
|
49,660
|
39,784
|
3,085
|
-12,463
|
152,524
|
153,201
|
79,737
|
76,653
|
130,773
|
46,166
|
-9,263
|
8,726
|
47,116
|
15,710
|
9,705
|
-12,083
|
26,148
|
-22,542
|
-3,353
|
-51,487
|
|
資本的支出
|
-975
|
-2,073
|
-4,404
|
-6,813
|
-10,114
|
-11,022
|
-7,228
|
26,538
|
17,812
|
-89,249
|
14,272
|
-52,392
|
-14,996
|
-8,580
|
-9,602
|
-20,054
|
-17,011
|
-16,738
|
-16,996
|
-15,024
|
-9,784
|
-4,752
|
-4,286
|
-1,849
|
-5,860
|
-4,923
|
-6,169
|
-5,997
|
-10,443
|
-10,205
|
-13,119
|
-20,211
|
-14,994
|
-9,222
|
-16,682
|
-15,777
|
-14,185
|
-9,283
|
-9,457
|
-9,705
|
-13,988
|
-11,709
|
-18,957
|
-16,189
|
-15,060
|
-22,760
|
-16,211
|
-13,820
|
-10,204
|
-10,819
|
|
投資キャッシュフロー
|
-975
|
-2,073
|
-14,150
|
3,283
|
-10,114
|
11,510
|
-7,222
|
-12,041
|
-17,815
|
-15,005
|
-14,268
|
-4,573
|
-14,873
|
-8,699
|
-9,567
|
-20,054
|
-11,437
|
-16,700
|
-16,300
|
-15,034
|
-9,784
|
5,368
|
-4,286
|
-1,849
|
-5,860
|
-4,923
|
-6,169
|
-5,997
|
-10,443
|
-10,205
|
-13,119
|
-20,211
|
-14,270
|
-9,222
|
-16,682
|
-15,777
|
-14,185
|
-9,283
|
-9,457
|
-9,705
|
-13,988
|
-11,709
|
-18,957
|
-16,189
|
-15,060
|
-22,760
|
-16,211
|
-13,820
|
-10,204
|
-7,105
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,052
|
7,219
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71,696
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
10,111
|
12,181
|
-22,452
|
10,256
|
16,573
|
25,481
|
14,196
|
44,205
|
88,228
|
117,594
|
-17,944
|
87,755
|
90,730
|
78,269
|
-54,048
|
91,760
|
165,488
|
28,711
|
-93,065
|
-4,218
|
2,201
|
-62,986
|
2,775
|
-75,729
|
-8,612
|
32,843
|
-142,414
|
-41,138
|
1,444
|
31,900
|
-13,668
|
-31,601
|
-10,678
|
48,621
|
144,095
|
-427,995
|
50,423
|
-193,306
|
-123,361
|
-54,979
|
19,679
|
6,495
|
-24,414
|
29,208
|
-12,820
|
41,278
|
-24,187
|
27,820
|
22,970
|
82,353
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-34,843
|
9,937
|
-36,362
|
-13,557
|
-62,306
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.9
|
3.5
|
-11.8
|
-4.8
|
-17.0
|