|
(単位:千ドル)
|
2Q11
|
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
|
139
|
179
|
139
|
221
|
263
|
266
|
283
|
282
|
245
|
204
|
211
|
225
|
229
|
239
|
286
|
272
|
208
|
211
|
251
|
239
|
258
|
312
|
360
|
327
|
482
|
316
|
2,253
|
2,327
|
2,237
|
2,275
|
2,330
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,506
|
6,073
|
7,436
|
7,652
|
8,921
|
6,854
|
6,171
|
6,853
|
7,643
|
7,182
|
|
営業キャッシュフロー
|
-
|
-
|
-18,800
|
-16,387
|
-26,269
|
-20,825
|
-8,025
|
-24,994
|
-10,191
|
-1,615
|
-5,594
|
-3,884
|
-3,212
|
-2,317
|
-5,493
|
5,615
|
352
|
10,669
|
-1,039
|
14,708
|
4,845
|
4,858
|
775
|
-6,850
|
-
|
2,429
|
-6,211
|
11,088
|
-10,467
|
-1,455
|
1,321
|
-10,821
|
1,669
|
-12,764
|
-17,611
|
-11,908
|
-8,191
|
-5,174
|
-2,600
|
-10,143
|
2,070
|
-11,003
|
-1,147
|
-15,620
|
-28,735
|
-6,197
|
-8,057
|
-28,608
|
-25,154
|
-2,280
|
16,405
|
3,881
|
3,606
|
23,179
|
-1,212
|
-1,932
|
478
|
5,215
|
3,104
|
|
資本的支出
|
-
|
-581
|
-196
|
-1,274
|
-384
|
-111
|
-110
|
-175
|
-50
|
-3,485
|
-596
|
-371
|
-1,926
|
-394
|
-97
|
-192
|
-241
|
-102
|
-242
|
-145
|
-107
|
-834
|
-88
|
-350
|
-588
|
-6
|
-4,133
|
-6,748
|
-13,347
|
-24,162
|
-18,081
|
-16,512
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-1,390
|
41,807
|
7,625
|
15,745
|
-104
|
-325
|
460
|
-2,546
|
-590
|
-371
|
-1,528
|
3,947
|
-542
|
-1,306
|
-241
|
-89
|
-242
|
-595
|
-4,574
|
-2,921
|
-2,024
|
-314
|
-
|
-6
|
-34,876
|
-8,169
|
-8,848
|
-24,568
|
-27,756
|
-14,492
|
-7,972
|
3,686
|
4,717
|
-5,391
|
-2,525
|
160
|
-4,011
|
-5,101
|
-7,218
|
-8,111
|
-4,134
|
-4,045
|
-3,921
|
-8,888
|
-7,047
|
-4,950
|
-30,568
|
-16,371
|
-47,748
|
-4,575
|
-6,549
|
-34,019
|
-12,903
|
-13,593
|
-15,229
|
-10,957
|
-8,250
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
582
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
20,000
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
-
|
-
|
0
|
2,515
|
789
|
260
|
60,740
|
34
|
61
|
76
|
0
|
-
|
-
|
1,253
|
910
|
-
|
-
|
-2,095
|
-3,546
|
-5,466
|
1,873
|
130
|
230
|
-1,451
|
-
|
41,661
|
9,517
|
-1,645
|
5
|
47,031
|
15,049
|
21,878
|
2,117
|
-387
|
46,399
|
-493
|
-503
|
9,256
|
9,318
|
41,833
|
-22
|
42,576
|
-3,404
|
29,461
|
10,044
|
25,946
|
4
|
184,982
|
-25,540
|
-562
|
13,302
|
-142
|
20,180
|
-502
|
-334
|
70,513
|
-263
|
3,451
|
5,025
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|