|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,630
|
4,472
|
4,726
|
5,549
|
5,604
|
4,808
|
4,509
|
4,951
|
5,771
|
5,332
|
5,266
|
4,905
|
5,405
|
6,631
|
6,623
|
6,716
|
8,599
|
9,552
|
9,238
|
8,804
|
9,946
|
10,890
|
9,746
|
9,818
|
10,518
|
|
株式報酬費用
|
528
|
540
|
303
|
674
|
537
|
509
|
513
|
597
|
607
|
621
|
706
|
855
|
726
|
761
|
746
|
810
|
840
|
858
|
805
|
867
|
895
|
1,013
|
1,213
|
1,206
|
1,153
|
617
|
761
|
931
|
929
|
982
|
958
|
385
|
479
|
488
|
375
|
398
|
607
|
1,417
|
1,253
|
903
|
720
|
1,470
|
1,695
|
1,961
|
1,666
|
2,637
|
3,194
|
3,166
|
2,957
|
2,876
|
3,001
|
3,350
|
2,537
|
2,142
|
4,824
|
1,691
|
2,431
|
2,392
|
|
営業キャッシュフロー
|
9,526
|
-17,802
|
-12,289
|
-15,156
|
-13,412
|
30,897
|
-14,791
|
-13,995
|
-18,769
|
-5,074
|
-10,604
|
-15,924
|
-25,866
|
-2,271
|
-10,037
|
-23,173
|
-8,793
|
8,596
|
-30,094
|
-25,013
|
-84
|
-24,847
|
-
|
-19,246
|
-14,024
|
39,997
|
1,918
|
-
|
-13,024
|
-11,958
|
-6,239
|
-110
|
-12,265
|
-6,506
|
-8,213
|
-9,858
|
-12,204
|
-30,317
|
-10,845
|
-19,423
|
-9,853
|
-47,754
|
-16,953
|
-23,381
|
-24,079
|
-53,377
|
-35,293
|
-35,752
|
-15,828
|
-58,267
|
-37,123
|
-63,361
|
5,845
|
-45,710
|
-29,885
|
-26,832
|
-22,864
|
-33,937
|
|
資本的支出
|
-2,175
|
-926
|
-755
|
-965
|
-1,807
|
-1,397
|
-1,156
|
-1,464
|
-2,534
|
-790
|
-1,128
|
-2,202
|
-2,959
|
-1,616
|
-1,705
|
-519
|
-3,090
|
-1,314
|
-959
|
-1,689
|
-3,764
|
-6,377
|
-1,913
|
-2,179
|
-1,882
|
-2,816
|
-2,690
|
-2,119
|
-2,403
|
-1,591
|
-500
|
169
|
-229
|
-64
|
9
|
-105
|
-222
|
-204
|
-756
|
-1,947
|
-3,446
|
-5,331
|
-5,064
|
-5,395
|
-5,288
|
-7,765
|
-9,138
|
-11,199
|
-11,253
|
-10,565
|
-13,208
|
-13,403
|
-10,545
|
-7,060
|
-5,281
|
-5,245
|
-1,015
|
-773
|
|
投資キャッシュフロー
|
3,825
|
6,574
|
3,745
|
-965
|
-1,807
|
-1,040
|
-1,156
|
-1,464
|
-2,534
|
-790
|
-1,128
|
-2,202
|
-2,959
|
-1,616
|
-1,705
|
-519
|
-3,090
|
-3,358
|
-3,639
|
-3,470
|
-30,985
|
-8,797
|
-
|
-4,821
|
-8,812
|
-7,393
|
-19,862
|
-
|
-15,224
|
-14,224
|
-15,142
|
-29,907
|
-10,027
|
-8,299
|
-6,000
|
-9,965
|
-8,256
|
-4,591
|
-17,581
|
-22,036
|
-29,022
|
-15,766
|
-13,322
|
-10,395
|
-7,168
|
-84,822
|
-26,748
|
-26,923
|
-53,872
|
86,893
|
-114,297
|
8,426
|
-41,071
|
-7,355
|
45,268
|
52,057
|
-1,109
|
-2,981
|
|
長期借入金の返済による支出
|
74
|
55
|
52
|
20
|
46
|
63
|
103
|
119
|
89
|
95
|
5,670
|
93
|
113
|
121
|
119
|
1,146
|
149
|
8,916
|
179
|
454
|
20,903
|
5,071
|
1,228
|
1,168
|
1,104
|
6,253
|
4,666
|
2,161
|
3,536
|
1,610
|
3,181
|
18,239
|
25,365
|
15,535
|
5,874
|
6,382
|
2,326
|
82,292
|
9,377
|
2,282
|
4,691
|
2,530
|
2,327
|
2,351
|
2,336
|
2,291
|
2,237
|
37,657
|
5,645
|
2,595
|
2,653
|
3,534
|
2,917
|
3,037
|
3,305
|
4,082
|
4,016
|
4,870
|
|
財務キャッシュフロー
|
6,584
|
-3,155
|
31,776
|
29,703
|
-1,164
|
-1,176
|
-3,595
|
40,787
|
7,618
|
16,656
|
-2,612
|
61,853
|
4,924
|
5,129
|
10,115
|
6,291
|
4,919
|
13,072
|
38,351
|
40,879
|
28,356
|
16,694
|
-
|
13,503
|
36,548
|
-4,654
|
7,646
|
-
|
21,179
|
14,150
|
6,289
|
22,729
|
16,487
|
48,989
|
13,761
|
53,823
|
105,094
|
52,392
|
-9,926
|
364,303
|
5,139
|
8,830
|
114,545
|
23,948
|
33,260
|
-3,513
|
-513
|
122,187
|
32,906
|
20,564
|
14,592
|
61,082
|
25,913
|
4,836
|
3,025
|
32,676
|
128,725
|
74,800
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-52,770
|
-35,166
|
-32,077
|
-23,879
|
-34,710
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-277.8
|
-94.0
|
-68.6
|
-43.4
|
-113.7
|