|
(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
|
-
|
-
|
12,326
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,428
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
190
|
160
|
151
|
383
|
448
|
302
|
188
|
-
|
-
|
-
|
3
|
250
|
710
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,884
|
1,884
|
947
|
765
|
988
|
991
|
1,011
|
920
|
1,065
|
574
|
|
営業キャッシュフロー
|
13,126
|
6,174
|
11,563
|
14,705
|
14,528
|
14,305
|
7,055
|
6,981
|
15,935
|
10,474
|
11,204
|
13,916
|
23,473
|
25,151
|
34,753
|
22,156
|
21,651
|
6,917
|
51,513
|
12,868
|
-
|
20,341
|
30,667
|
15,643
|
-
|
20,066
|
36,696
|
25,936
|
38,981
|
23,186
|
9,170
|
14,427
|
16,206
|
24,228
|
-3,516
|
27,618
|
855
|
38,083
|
9,616
|
24,507
|
34,115
|
4,980
|
39,416
|
37,487
|
44,166
|
38,161
|
7,248
|
5,120
|
40,605
|
31,868
|
21,701
|
22,400
|
56,860
|
21,932
|
24,830
|
21,907
|
41,364
|
25,547
|
|
資本的支出
|
-42,252
|
-27,579
|
-6,934
|
-4,005
|
-9,841
|
-21,007
|
-15,432
|
-29,181
|
-37,731
|
-53,552
|
-17,744
|
-41,673
|
-33,999
|
-70,263
|
-18,264
|
-18,867
|
-108,480
|
-36,352
|
-17,394
|
-43,279
|
-40,247
|
-11,874
|
-22,511
|
-27,666
|
-39,740
|
-20,885
|
-32,160
|
389
|
-12,757
|
-30,614
|
-37,926
|
-41,199
|
-50,278
|
-8,870
|
-35,240
|
-11,751
|
-16,623
|
-30,435
|
-3,907
|
-10,064
|
-7,830
|
-13,484
|
-8,690
|
-18,870
|
-33,848
|
-39,060
|
-16,221
|
-42,846
|
-52,980
|
-105,560
|
-48,362
|
-50,534
|
-32,598
|
-21,468
|
-33,425
|
-36,439
|
-49,180
|
-28,526
|
|
投資キャッシュフロー
|
-22,971
|
-14,130
|
14,370
|
11,515
|
5,325
|
-18,056
|
-4,242
|
-13,996
|
-25,186
|
-40,977
|
2,176
|
-12,746
|
-13,380
|
-60,646
|
-7,222
|
-8,289
|
-98,996
|
-33,169
|
11,199
|
-22,440
|
-
|
-1,326
|
-15,888
|
-8,229
|
-
|
-4,875
|
-13,731
|
20,087
|
-109,138
|
-18,115
|
-33,495
|
-31,841
|
-34,212
|
6,519
|
-16,498
|
20,581
|
126,914
|
7,049
|
9,931
|
9,849
|
2,185
|
-11,621
|
-44,998
|
-17,967
|
13,143
|
-36,386
|
7,078
|
-120,407
|
-31,266
|
-91,326
|
-43,481
|
-42,990
|
-17,735
|
-3,469
|
-24,080
|
-29,445
|
-35,656
|
-50,880
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,047
|
975
|
1,170
|
1,095
|
1,466
|
1,442
|
1,436
|
1,437
|
1,443
|
1,448
|
1,450
|
1,455
|
1,858
|
1,797
|
1,753
|
1,754
|
|
自己株式の取得による支出
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,515
|
-29
|
-
|
-
|
8,118
|
242
|
1,988
|
0
|
14,800
|
28,565
|
27,521
|
13,837
|
20,805
|
4,683
|
0
|
-58
|
-
|
-
|
-
|
-
|
-
|
-
|
1,017
|
-7
|
|
財務キャッシュフロー
|
10,941
|
8,474
|
-26,014
|
-25,648
|
-16,575
|
2,933
|
-1,110
|
7,520
|
10,723
|
29,240
|
-2,725
|
-1,737
|
-12,210
|
39,591
|
-32,571
|
-6,387
|
67,597
|
16,720
|
-63,512
|
14,315
|
-
|
-
|
-15,277
|
4,025
|
6,170
|
-8,112
|
50
|
37,752
|
-32,378
|
-1,556
|
32,199
|
15,236
|
28,978
|
-26,951
|
16,078
|
-20,727
|
-181,162
|
-50,459
|
-23,164
|
-34,180
|
-19,078
|
-7,135
|
4,314
|
-22,201
|
-2,515
|
7,633
|
-28,407
|
68,520
|
-9,768
|
54,364
|
22,438
|
18,918
|
-5,208
|
-18,041
|
-25,130
|
-3,558
|
-3,165
|
27,593
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
464
|
-8,595
|
-14,532
|
-7,816
|
-2,979
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2
|
-3.2
|
-4.8
|
-2.6
|
-1.0
|