|
(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
|
7,619
|
7,634
|
9,216
|
12,181
|
11,266
|
12,795
|
16,691
|
19,547
|
22,704
|
18,192
|
19,706
|
21,469
|
21,578
|
23,611
|
28,472
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
56
|
28
|
-72
|
26
|
26
|
26
|
104
|
0
|
851
|
851
|
851
|
850
|
884
|
900
|
945
|
1,127
|
1,063
|
1,073
|
1,075
|
1,075
|
944
|
1,051
|
-
|
-
|
790
|
1,340
|
1,237
|
1,048
|
1,228
|
-775
|
795
|
795
|
76
|
300
|
288
|
299
|
224
|
266
|
259
|
352
|
-48
|
144
|
204
|
502
|
815
|
1,179
|
1,094
|
2,067
|
2,500
|
4,944
|
2,596
|
4,115
|
4,721
|
4,060
|
3,455
|
3,324
|
3,360
|
3,281
|
|
営業キャッシュフロー
|
-
|
-10,578
|
-41,763
|
-
|
-26,600
|
42,752
|
282,778
|
44,934
|
-73,600
|
1,035
|
53,146
|
-3,512
|
144,367
|
150,901
|
-113,915
|
56,683
|
51,840
|
67,898
|
-53,516
|
-6,467
|
74,143
|
-134,046
|
117,565
|
-
|
152,514
|
-13,999
|
-103,714
|
87,488
|
-29,676
|
214,758
|
-87,037
|
53,545
|
143,017
|
-15,123
|
137,917
|
24,086
|
88,286
|
62,237
|
-105,983
|
52,425
|
152,615
|
-48,839
|
22,628
|
362,565
|
191,713
|
-96,910
|
-19,325
|
265,262
|
97,088
|
169,416
|
-182,702
|
24,346
|
122,709
|
67,247
|
-51,590
|
216,320
|
19,026
|
101,048
|
|
資本的支出
|
-3,041
|
-8,486
|
-5,184
|
-14,546
|
-11,177
|
-13,965
|
-12,258
|
-17,811
|
-16,866
|
-20,197
|
-13,075
|
-31,185
|
-29,331
|
-21,523
|
-14,045
|
-19,118
|
-23,356
|
-36,406
|
-16,451
|
-22,395
|
-15,892
|
-16,541
|
-8,378
|
-10,930
|
-12,338
|
-18,220
|
-9,557
|
-17,611
|
-16,293
|
-25,713
|
-10,229
|
-19,745
|
-22,520
|
-30,370
|
-11,690
|
-10,056
|
-17,898
|
-36,689
|
-16,901
|
-21,852
|
-26,804
|
-36,160
|
-17,093
|
-25,324
|
-23,412
|
-40,968
|
-15,180
|
-22,106
|
-17,454
|
-34,107
|
-16,614
|
-15,609
|
-24,274
|
-46,801
|
-17,884
|
-15,069
|
-19,704
|
-38,812
|
|
投資キャッシュフロー
|
-3,041
|
-6,853
|
-189,689
|
-11,935
|
-4,571
|
-20,293
|
-197,139
|
-15,768
|
-13,521
|
-16,779
|
-11,329
|
-29,526
|
-29,331
|
-20,907
|
-418,479
|
-175,190
|
-21,472
|
-34,623
|
-7,863
|
-19,301
|
31,343
|
2,268
|
15,871
|
-
|
-10,772
|
-59,802
|
-8,757
|
-11,170
|
-183,490
|
-22,303
|
-6,641
|
-13,920
|
-20,579
|
-26,074
|
-11,040
|
-5,812
|
-17,920
|
-34,956
|
-22,668
|
-21,434
|
-37,375
|
-33,573
|
-206,800
|
74,230
|
-62,132
|
-41,491
|
-12,069
|
-95,504
|
-14,234
|
-370,573
|
-1,507
|
-230,667
|
1,805
|
-46,502
|
-28,491
|
-15,944
|
-20,368
|
-36,167
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
331
|
-
|
-
|
-
|
2,845
|
-
|
-
|
3,259
|
3,012
|
532
|
3,025
|
3,814
|
2,625
|
|
財務キャッシュフロー
|
-46,115
|
10,887
|
234,586
|
-249,029
|
27,683
|
-17,555
|
-78,678
|
-32,431
|
92,516
|
9,893
|
-37,970
|
36,718
|
-126,235
|
-130,301
|
533,501
|
123,349
|
-40,790
|
-32,924
|
77,332
|
17,293
|
-99,137
|
126,863
|
-129,338
|
-
|
-136,809
|
77,804
|
109,306
|
-80,529
|
218,135
|
-196,785
|
94,195
|
-37,817
|
-127,104
|
47,459
|
-84,530
|
-62,305
|
-75,863
|
-22,428
|
130,535
|
-36,412
|
-106,052
|
77,896
|
184,157
|
-440,248
|
-121,476
|
126,955
|
34,424
|
-165,784
|
-82,600
|
209,501
|
237,389
|
147,613
|
-118,061
|
-33,104
|
79,351
|
-191,757
|
3,177
|
-70,570
|
|
フリーキャッシュフロー
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,446
|
-69,474
|
201,251
|
-678
|
62,236
|
|
FCFマージン(%)
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5
|
-1.5
|
4.3
|
0.0
|
1.3
|