|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
205
|
204
|
208
|
237
|
301
|
289
|
200
|
240
|
235
|
|
株式報酬費用
|
-13,363
|
455
|
1,131
|
569
|
576
|
2,005
|
1,093
|
1,060
|
2,211
|
1,888
|
1,788
|
1,630
|
1,665
|
3,835
|
2,517
|
2,380
|
2,376
|
2,308
|
4,422
|
2,610
|
2,535
|
4,016
|
3,276
|
3,132
|
3,041
|
3,239
|
2,966
|
3,000
|
2,929
|
2,817
|
3,374
|
3,598
|
3,495
|
3,317
|
3,476
|
3,822
|
3,824
|
3,803
|
3,271
|
3,117
|
5,694
|
5,548
|
3,892
|
3,072
|
3,844
|
3,264
|
2,953
|
2,771
|
3,235
|
2,691
|
2,658
|
2,768
|
2,641
|
2,426
|
2,453
|
2,065
|
1,941
|
1,733
|
|
営業キャッシュフロー
|
-4,107
|
-7,361
|
-5,505
|
-8,861
|
-7,401
|
-12,784
|
-8,968
|
-9,393
|
-11,038
|
-296
|
-11,139
|
-15,272
|
-15,942
|
-15,691
|
-17,476
|
-16,545
|
-14,588
|
-16,600
|
-16,628
|
-12,795
|
-11,218
|
-10,863
|
-12,702
|
-8,159
|
-11,239
|
-4,127
|
-11,300
|
-30,906
|
-36,894
|
-24,637
|
-12,948
|
-16,589
|
-7,522
|
-23,041
|
-9,100
|
-37,600
|
-35,000
|
-18,386
|
-40,254
|
-27,592
|
-23,654
|
-18,222
|
-15,193
|
-19,469
|
-26,439
|
-25,399
|
174,500
|
-32,300
|
-32,600
|
-34,900
|
-41,800
|
-46,000
|
-32,000
|
-29,000
|
-35,800
|
-22,000
|
-18,500
|
-39,794
|
|
資本的支出
|
2,872
|
-41
|
-72
|
-73
|
-90
|
-407
|
-88
|
-1
|
-48
|
-67
|
-6
|
4
|
-10
|
-16
|
0
|
-114
|
-73
|
-53
|
-
|
-
|
-44
|
-48
|
-72
|
-244
|
-34
|
0
|
-183
|
-203
|
-88
|
-93
|
-182
|
-97
|
-39
|
-16
|
-66
|
-144
|
-73
|
0
|
-12
|
-88
|
-103
|
-74
|
-
|
-
|
3
|
-13
|
-
|
-
|
-33
|
-118
|
-58
|
-80
|
-1
|
-26
|
-41
|
-13
|
-11
|
0
|
|
投資キャッシュフロー
|
4,743
|
49,404
|
19,678
|
742
|
-29,659
|
8,332
|
8,707
|
-6,312
|
10,450
|
-4,936
|
-38,911
|
15,699
|
14,887
|
14,482
|
-62,089
|
19,622
|
14,414
|
7,447
|
14,632
|
-4,416
|
-20,540
|
-6,011
|
10,664
|
5,846
|
-59,540
|
5,432
|
8,547
|
-14,099
|
33,064
|
-2,361
|
11,287
|
15,212
|
9,339
|
-39,239
|
10,776
|
32,594
|
-118,397
|
7,996
|
32,985
|
30,411
|
17,896
|
112,418
|
-76,813
|
24,741
|
32,999
|
-108,491
|
-181,331
|
35,375
|
57,167
|
116,243
|
-61,925
|
73,150
|
36,038
|
34,954
|
38,541
|
21,297
|
-6,861
|
111,546
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,851
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,699
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
93
|
-149,011
|
-1,376
|
-1,415
|
30,852
|
4,912
|
22
|
16,140
|
22
|
5,466
|
49,233
|
539
|
272
|
813
|
80,652
|
-1,957
|
-1,786
|
9,917
|
1,609
|
20,822
|
37,466
|
8,801
|
1,096
|
4,417
|
68,374
|
1,108
|
544
|
46,703
|
3,714
|
30,092
|
-146
|
1,309
|
3,058
|
56,476
|
2,399
|
-151
|
172,449
|
-163
|
5,796
|
855
|
478
|
-810
|
161
|
-99
|
124,837
|
-651
|
-388
|
-260
|
-483
|
-104,953
|
98,431
|
-26,876
|
-4,579
|
-4,095
|
-1,839
|
-1,716
|
25,825
|
-64,439
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
-29,026
|
-35,841
|
-22,013
|
-18,511
|
-39,794
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|