|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,442
|
1,474
|
1,536
|
3,435
|
4,575
|
4,754
|
4,994
|
4,684
|
4,451
|
4,277
|
3,494
|
6,076
|
5,622
|
7,213
|
7,404
|
-
|
|
株式報酬費用
|
1,815
|
13,649
|
4,119
|
1,341
|
1,530
|
989
|
1,087
|
1,039
|
957
|
27,353
|
865
|
638
|
-29,577
|
498
|
402
|
296
|
1,255
|
694
|
358
|
184
|
270
|
74
|
128
|
97
|
98
|
98
|
98
|
139
|
83
|
251
|
234
|
136
|
568
|
411
|
172
|
501
|
674
|
778
|
925
|
692
|
4,206
|
4,051
|
4,258
|
3,687
|
4,679
|
4,795
|
4,677
|
3,943
|
4,132
|
4,335
|
4,233
|
4,466
|
3,786
|
2,248
|
1,898
|
2,244
|
2,362
|
2,705
|
|
営業キャッシュフロー
|
-61,594
|
-7,851
|
-16,897
|
-96,898
|
-22,885
|
68,622
|
-9,006
|
-167,607
|
-12,533
|
-15,328
|
-12,986
|
-216,708
|
-
|
-6,384
|
-9,489
|
-5,396
|
-6,127
|
-7,148
|
-5,504
|
-5,861
|
-4,840
|
-4,311
|
-8,047
|
-5,337
|
-3,057
|
-4,186
|
-4,350
|
-3,455
|
-2,349
|
-5,697
|
-5,708
|
-3,945
|
-5,145
|
-6,041
|
-6,988
|
-3,817
|
-3,776
|
-4,757
|
-7,165
|
-12,303
|
-9,225
|
-14,843
|
-12,460
|
-4,654
|
-19,656
|
-15,843
|
-19,446
|
-9,933
|
8,251
|
-32,591
|
-16,078
|
-11,442
|
-11,020
|
-18,843
|
-24,048
|
-2,522
|
-6,786
|
19,955
|
|
資本的支出
|
-1,325
|
3,805
|
-8,045
|
-26,457
|
-16,398
|
-1,496
|
-1,997
|
-761
|
-1,766
|
63,405
|
-2,869
|
-968
|
-716
|
-341
|
-126
|
-49
|
-96
|
-1,193
|
-2,247
|
-395
|
-675
|
-418
|
-673
|
-642
|
-367
|
-224
|
-67
|
-30
|
-836
|
-1,300
|
-2,204
|
-2,352
|
-1,223
|
-210
|
-777
|
-843
|
-136
|
-4,149
|
-5,432
|
-
|
-
|
-
|
-31,218
|
-14,947
|
-22,370
|
-7,240
|
-11,434
|
-17,704
|
-32,275
|
6,958
|
-17,512
|
-9,196
|
-9,751
|
-14,626
|
-5,834
|
-5,243
|
-7,830
|
-11,206
|
|
投資キャッシュフロー
|
32,005
|
-37,783
|
-8,094
|
-27,055
|
-16,394
|
-42,819
|
-1,997
|
-95,123
|
130
|
-5,047
|
-2,869
|
-3,579
|
-
|
-341
|
-126
|
95
|
-96
|
-1,193
|
-2,247
|
-2,600
|
-673
|
-418
|
-673
|
-642
|
-367
|
-224
|
-67
|
-30
|
-836
|
-1,300
|
-2,204
|
-2,352
|
-2,704
|
-197
|
-777
|
-843
|
-136
|
-4,149
|
-4,630
|
-431,899
|
8,544
|
16,365
|
7,861
|
-16,211
|
53,220
|
48,524
|
124,183
|
15,341
|
-32,353
|
6,958
|
-17,512
|
-9,196
|
-10,485
|
-14,626
|
-204,295
|
-5,243
|
-7,830
|
-9,206
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,397
|
2,667
|
646
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
482
|
6,888
|
511
|
730
|
14,316
|
3,139
|
1,639
|
21,198
|
-16,122
|
7,814
|
250
|
9,372
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
103,851
|
-95,357
|
4,388
|
-435
|
92,674
|
-3,011
|
-1,639
|
-2,572
|
-2,524
|
19,339
|
-348
|
13,299
|
-
|
-926
|
7,609
|
23,476
|
-102
|
9,169
|
-608
|
22,406
|
13,959
|
1,554
|
1,225
|
1,889
|
1,885
|
1,199
|
-107
|
23,486
|
14,471
|
2,415
|
9,644
|
-14
|
-362
|
1,596
|
752
|
1,708
|
78,196
|
6,623
|
458,780
|
64,073
|
-8,340
|
-1,662
|
-354
|
138,919
|
-4,268
|
4,265
|
-62
|
-40
|
-48
|
-39
|
-1,452
|
-4,597
|
-944
|
-369
|
104,242
|
-266
|
-3,911
|
-2,184
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-33,469
|
-29,882
|
-7,765
|
-14,616
|
8,749
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-587.2
|
-102.7
|
-17.9
|
-34.2
|
19.3
|