|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,175
|
1,314
|
1,520
|
1,448
|
1,410
|
4,514
|
1,299
|
1,575
|
1,598
|
2,014
|
2,067
|
2,051
|
2,298
|
3,023
|
3,192
|
5,350
|
3,271
|
|
株式報酬費用
|
1,109
|
1,187
|
1,680
|
867
|
2,719
|
1,149
|
1,306
|
2,804
|
1,583
|
3,530
|
1,508
|
2,748
|
2,493
|
3,500
|
3,165
|
2,540
|
-389
|
1,545
|
-720
|
952
|
1,144
|
452
|
1,048
|
106
|
-1,049
|
1,039
|
1,036
|
631
|
963
|
615
|
576
|
-994
|
524
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,635
|
1,759
|
3,010
|
3,872
|
2,070
|
2,165
|
5,318
|
4,674
|
4,073
|
6,945
|
9,190
|
5,061
|
3,649
|
4,232
|
6,243
|
2,547
|
1,579
|
|
営業キャッシュフロー
|
-28,174
|
-43,122
|
3,256
|
-22,209
|
-4,923
|
5,775
|
-21,695
|
-31,477
|
-
|
-131,052
|
-55,054
|
-73,437
|
68,958
|
-195,617
|
-60,512
|
-76,551
|
12,145
|
-65,081
|
33,894
|
225,743
|
193,109
|
25,916
|
91,302
|
28,234
|
-
|
-82,524
|
9,943
|
-24,990
|
30,749
|
-122,172
|
-76,697
|
-59,189
|
8,931
|
27,644
|
52,075
|
113,115
|
99,994
|
-94,059
|
109,519
|
66,812
|
127,941
|
-115,729
|
53,526
|
33,606
|
118,063
|
-31,246
|
97,213
|
225,632
|
143,676
|
-89,004
|
89,103
|
-92,283
|
115,824
|
-55,879
|
22,303
|
52,781
|
169,074
|
140,886
|
|
資本的支出
|
-83
|
-134
|
-594
|
-4,146
|
-185
|
-447
|
-221
|
-632
|
-258
|
-95
|
-953
|
-937
|
-1,438
|
-879
|
-293
|
-481
|
-401
|
-1,253
|
-398
|
-3,443
|
-2,913
|
-560
|
-3,940
|
-534
|
-1,444
|
-1,916
|
-1,292
|
-1,003
|
-982
|
-1,019
|
-937
|
-1,182
|
-867
|
-809
|
-1,058
|
-781
|
-732
|
-964
|
-1,497
|
-1,428
|
-2,053
|
-2,453
|
-2,882
|
-3,271
|
-3,986
|
-3,740
|
-4,429
|
-5,034
|
-5,618
|
-5,442
|
-4,441
|
-3,554
|
-4,422
|
-3,685
|
-6,319
|
-7,007
|
-5,086
|
-8,768
|
|
投資キャッシュフロー
|
1,277
|
-1,272
|
-832
|
194
|
410
|
9,715
|
7,959
|
1,102
|
-
|
4
|
5,724
|
-15,043
|
-4,840
|
-11,432
|
4,694
|
1,414
|
7,796
|
-10,554
|
-2,539
|
-23,083
|
-12,802
|
-15,525
|
-4,236
|
-2,807
|
-
|
41,051
|
-8,182
|
-17,993
|
20,625
|
3,394
|
-7,305
|
-5,597
|
1,201
|
-16,803
|
-4,516
|
3,012
|
20,447
|
7,873
|
-20,301
|
19,407
|
2,017
|
-2,927
|
-173
|
-185
|
1,133
|
-23,276
|
2,821
|
-57,960
|
180
|
-4,121
|
-33,079
|
-3,095
|
-6,177
|
-25,066
|
-7,880
|
-27,689
|
-5,372
|
-29,121
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,669
|
2,669
|
2,669
|
2,693
|
2,669
|
2,669
|
2,669
|
2,693
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,800
|
0
|
0
|
0
|
-
|
-
|
11,392
|
-11
|
18,050
|
12,346
|
-94
|
-58
|
9,000
|
|
長期借入金の返済による支出
|
15,124
|
20,163
|
52,861
|
2,411
|
865,723
|
941
|
970
|
3,291
|
1,029
|
2,913
|
1,092
|
1,955
|
0
|
2,062
|
0
|
2,176
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,748
|
-36,657
|
34,904
|
48,968
|
43,775
|
-50,569
|
20,445
|
12,771
|
-
|
90,729
|
5,677
|
26,969
|
14,059
|
218,450
|
44,091
|
27,502
|
19,867
|
-25,532
|
-54,279
|
-142,272
|
-23,584
|
-155,376
|
-8,059
|
-20,482
|
-
|
-145,559
|
-30,274
|
11,147
|
-64,743
|
38,959
|
99,432
|
20,981
|
47,336
|
-65,159
|
107,860
|
-153,234
|
-57,241
|
3,433
|
-44,285
|
-122,793
|
-53,628
|
17,118
|
-56,362
|
38,313
|
-15,589
|
-48,387
|
-8,601
|
-171,009
|
-33,714
|
-146,271
|
-63,226
|
48,328
|
-26,757
|
-41,575
|
-39,446
|
50,504
|
-39,869
|
-52,625
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-59,564
|
15,984
|
45,774
|
163,988
|
132,118
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8.8
|
2.3
|
5.7
|
20.0
|
20.9
|