|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
9
|
4
|
70
|
166
|
704
|
682
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,463
|
1,484
|
1,464
|
1,470
|
1,925
|
8,501
|
2,395
|
2,866
|
3,023
|
2,903
|
3,336
|
2,929
|
4,807
|
4,312
|
1,957
|
5,053
|
3,570
|
5,035
|
1,354
|
3,309
|
3,373
|
3,741
|
2,765
|
3,400
|
3,748
|
3,171
|
3,132
|
3,773
|
4,350
|
4,326
|
7,037
|
5,563
|
5,081
|
6,837
|
5,506
|
4,731
|
4,217
|
4,377
|
3,704
|
4,857
|
4,999
|
6,573
|
16,190
|
6,289
|
16,793
|
3,198
|
2,459
|
|
営業キャッシュフロー
|
-16,607
|
-5,425
|
-6,006
|
-28,556
|
-7,105
|
-7,492
|
-54,894
|
-7,220
|
-7,132
|
-6,074
|
-4,014
|
-2,719
|
-3,527
|
-8,834
|
-7,868
|
-6,537
|
2,861
|
-11,637
|
-7,382
|
-8,823
|
-17,971
|
-11,475
|
-23,894
|
-
|
-23,950
|
-27,575
|
-27,726
|
-22,534
|
-21,013
|
-25,325
|
-28,320
|
-16,264
|
-25,052
|
-21,892
|
-17,412
|
-23,892
|
-20,486
|
-21,688
|
-34,460
|
-21,696
|
-38,696
|
-46,860
|
-41,424
|
-43,273
|
-47,844
|
-43,220
|
-33,291
|
-16,779
|
-34,935
|
-25,387
|
-21,838
|
-20,059
|
-12,907
|
-19,563
|
-27,560
|
-6,110
|
-12,544
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
399
|
52
|
0
|
0
|
0
|
-
|
-
|
-
|
-45
|
-189
|
-2,293
|
-2,007
|
-1,456
|
-614
|
-261
|
-193
|
-545
|
-1,081
|
-801
|
-3,862
|
-2,165
|
-254
|
-300
|
-655
|
-500
|
-890
|
-526
|
-564
|
-138
|
-698
|
-458
|
-1,690
|
-461
|
-1,957
|
-1,337
|
-307
|
-980
|
-91
|
-
|
-
|
-1
|
-28
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-41
|
-
|
-
|
0
|
-279
|
-2
|
-4,427
|
79
|
4,162
|
-250
|
-295
|
-50
|
-22,678
|
-1,358
|
-49
|
-20,005
|
29,297
|
-2,703
|
-4,218
|
2,166
|
-1,305
|
-942
|
-20,223
|
-
|
4,372
|
-1,975
|
-2,289
|
9,318
|
13,770
|
24,148
|
-611
|
-3,750
|
310
|
-1,776
|
-1,063
|
-2,758
|
-1,567
|
-458
|
-4,840
|
-7,541
|
53,353
|
-21,337
|
-307
|
-893
|
-391
|
-5,000
|
-2,039
|
4,999
|
-63
|
-
|
-
|
-
|
-
|
1,165
|
6,086
|
2,870
|
0
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
27,962
|
-
|
-
|
-37,013
|
51,047
|
11,347
|
123,354
|
45,522
|
-91,067
|
-13,215
|
125
|
-1,437
|
4,372
|
9,361
|
26
|
11,068
|
40,461
|
-2,427
|
1,521
|
17,858
|
25,033
|
58,160
|
54,424
|
-
|
24,484
|
39,655
|
4,383
|
9,961
|
-3,351
|
52,113
|
61,894
|
5,552
|
27,155
|
22,753
|
65,810
|
46,832
|
37,015
|
78,692
|
24,395
|
6,966
|
38,941
|
49,964
|
2,991
|
3,746
|
18,618
|
22,187
|
-30,381
|
-2,685
|
43,618
|
27,859
|
14,265
|
2,711
|
25,806
|
52,142
|
4,521
|
15,072
|
5,707
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|