|
(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
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
|
株式報酬費用
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
504
|
12
|
84
|
107
|
3
|
1,745
|
-
|
-
|
-
|
-300
|
-
|
-
|
-
|
-
|
-
|
-
|
2,152
|
-
|
-
|
-
|
-
|
-
|
9,061
|
8,715
|
6,305
|
26,658
|
9,374
|
24,431
|
12,667
|
17,324
|
19,449
|
14,209
|
13,636
|
5,160
|
13,688
|
13,056
|
12,707
|
11,764
|
12,977
|
10,308
|
9,324
|
9,901
|
3,464
|
8,256
|
9,101
|
12,695
|
|
営業キャッシュフロー
|
-45
|
-20
|
-48
|
-43
|
-36
|
-6
|
-220
|
-47
|
158
|
-356
|
-647
|
65
|
-158
|
-177
|
-144
|
-60
|
-98
|
-277
|
-83
|
-96
|
-179
|
-253
|
-641
|
-964
|
-857
|
-692
|
-582
|
-966
|
2,805
|
474
|
-7,478
|
-34,836
|
-30,136
|
-76,568
|
-53,867
|
-33,557
|
-55,606
|
-49,571
|
-126,685
|
-91,147
|
-76,632
|
-22,237
|
-77,039
|
-71,028
|
-24,921
|
-57
|
-67,046
|
-31,874
|
2,443
|
20,850
|
161,402
|
-34,617
|
-6,516
|
-200,310
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-166
|
-
|
-
|
-33
|
-63
|
-639
|
-1,499
|
-1,724
|
-1,192
|
-857
|
-198
|
-91
|
16
|
-102
|
-165
|
-108
|
-696
|
-108
|
-208
|
-1,583
|
-828
|
-348
|
-366
|
-3
|
-520
|
|
投資キャッシュフロー
|
300
|
0
|
-
|
-
|
0
|
95
|
-1
|
-1
|
-50
|
0
|
-
|
-
|
0
|
2
|
-
|
-
|
-
|
73
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-801
|
427
|
1,999
|
-116
|
-2,421
|
1,724
|
-652
|
-108
|
-2,379
|
-2,799
|
-30,495
|
-40,499
|
-5,895
|
-101,271
|
-3,661
|
98,404
|
-3,918
|
-4,753
|
-7,467
|
-9,279
|
-4,257
|
-3,429
|
-3,566
|
-4,583
|
-3,701
|
-3,276
|
-2,894
|
264,347
|
|
財務キャッシュフロー
|
-985
|
18
|
85
|
50
|
1,189
|
-856
|
250
|
49
|
64
|
174
|
516
|
398
|
77
|
58
|
103
|
60
|
184
|
105
|
-
|
-
|
260
|
236
|
983
|
914
|
524
|
685
|
1,658
|
384
|
941
|
1,370
|
2,356
|
41,717
|
62,241
|
172,758
|
384,960
|
-16,435
|
72,489
|
70,944
|
209,208
|
15,193
|
8,836
|
63,033
|
103,687
|
10,713
|
142
|
-3,309
|
-4,890
|
22,033
|
-5,679
|
1
|
2,484
|
-136
|
-20
|
394,522
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,022
|
161,054
|
-34,983
|
-6,519
|
-200,830
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.5
|
38.7
|
-9.2
|
-1.7
|
-13.0
|