|
(単位:千ドル)
|
1Q12
|
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
|
2,845
|
2,447
|
2,514
|
2,531
|
2,389
|
1,971
|
1,941
|
1,921
|
1,925
|
1,961
|
1,794
|
1,770
|
1,907
|
1,729
|
1,534
|
1,447
|
1,385
|
2,434
|
1,432
|
1,351
|
1,402
|
1,472
|
1,542
|
1,598
|
1,859
|
1,872
|
1,708
|
1,894
|
1,973
|
2,025
|
2,057
|
2,063
|
2,049
|
1,931
|
1,926
|
2,019
|
2,030
|
2,025
|
1,996
|
1,810
|
1,911
|
1,888
|
1,875
|
2,022
|
2,688
|
3,315
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
1,259
|
1,161
|
1,879
|
1,401
|
686
|
5,283
|
3,834
|
-355
|
203
|
2,392
|
1,495
|
2,967
|
-1,893
|
291
|
1,189
|
1,406
|
635
|
2,973
|
739
|
976
|
1,802
|
9,056
|
1,484
|
3,732
|
5,872
|
-4,378
|
3,042
|
3,342
|
5,474
|
-39
|
-1,376
|
3,771
|
2,482
|
11,343
|
10,598
|
15,535
|
-1,036
|
6,041
|
2,910
|
-5,499
|
1,437
|
17,066
|
2,000
|
5,773
|
1,889
|
7,278
|
1,736
|
12,699
|
7,332
|
23,739
|
716
|
11,600
|
16,620
|
3,269
|
|
営業キャッシュフロー
|
-40,903
|
16,011
|
-105,671
|
-208
|
128,827
|
-26,377
|
-52,596
|
39,206
|
27,127
|
-
|
-36,583
|
-89,805
|
36,589
|
-
|
-41,372
|
657
|
16,170
|
-
|
-41,986
|
-
|
35,999
|
-
|
-27,543
|
38,854
|
106,968
|
50,291
|
15,327
|
-53,318
|
60,888
|
56,245
|
-241,023
|
225,110
|
-132,470
|
94,324
|
7,268
|
12,872
|
115,048
|
92,598
|
-152,146
|
-79,225
|
148,267
|
147,596
|
-86,123
|
-64,688
|
66,585
|
65,416
|
-79,048
|
-115,266
|
11,434
|
74,712
|
-91,740
|
40,069
|
63,423
|
177,000
|
|
資本的支出
|
-4,711
|
-2,349
|
-5,120
|
-6,567
|
-955
|
-1,370
|
-1,397
|
-788
|
-1,181
|
-1,032
|
-474
|
-1,439
|
-1,700
|
-2,276
|
-1,762
|
-810
|
-1,825
|
-1,334
|
-1,550
|
-525
|
-1,431
|
-2,105
|
-2,696
|
-1,251
|
-2,707
|
-2,018
|
-3,448
|
-3,493
|
-1,731
|
-1,352
|
-1,326
|
-1,835
|
-547
|
-820
|
-999
|
-5,740
|
-774
|
-755
|
-2,490
|
183
|
-9,320
|
-4,684
|
-3,531
|
-6,203
|
-2,736
|
-4,586
|
-258
|
-1,409
|
-220
|
-3,261
|
-1,681
|
-1,127
|
-1,206
|
-1,179
|
|
投資キャッシュフロー
|
-4,711
|
-2,349
|
-5,120
|
-6,567
|
-955
|
-1,370
|
-1,397
|
-788
|
-1,181
|
-
|
-474
|
-1,439
|
-1,700
|
-
|
-1,762
|
42,442
|
2,485
|
-
|
-1,550
|
-
|
-1,431
|
-
|
-3,096
|
-1,251
|
-2,423
|
-1,421
|
-3,448
|
-2,798
|
-706
|
-1,352
|
-1,326
|
-1,835
|
-547
|
-233
|
-999
|
-4,432
|
-81
|
-755
|
-2,490
|
1,374
|
-9,320
|
-3,701
|
-2,976
|
-6,203
|
-1,130
|
-5,252
|
-258
|
-1,157
|
1,870
|
-4,294
|
-359
|
-900
|
641
|
-770
|
|
自己株式の取得による支出
|
1,551
|
100
|
-
|
-
|
2,106
|
1,311
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
1,632
|
3,634
|
164
|
34
|
103
|
4,357
|
802
|
2,305
|
0
|
0
|
0
|
0
|
-
|
2,035
|
4,317
|
2,048
|
0
|
8,434
|
3,832
|
1,962
|
820
|
-
|
-
|
-
|
3,022
|
16,158
|
30,217
|
13,179
|
1,082
|
3,687
|
3,598
|
23,956
|
3,883
|
8,384
|
925
|
294
|
0
|
90
|
581
|
0
|
2,308
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
62,095
|
28,520
|
74,203
|
14,095
|
-128,613
|
20,684
|
78,741
|
-96,286
|
-13,178
|
-
|
40,168
|
74,639
|
-37,891
|
-
|
42,249
|
1,959
|
-27,148
|
-
|
41,044
|
-
|
-106,356
|
-
|
25,200
|
-41,357
|
-105,975
|
4,274
|
-19,481
|
44,350
|
-105,296
|
-1,536
|
186,339
|
-195,578
|
113,860
|
-90,747
|
-13,148
|
2,813
|
-13,946
|
108,862
|
-11,654
|
67,098
|
-138,570
|
-170,786
|
7,033
|
69,938
|
-63,681
|
-88,051
|
78,132
|
121,976
|
-14,276
|
-69,510
|
95,645
|
-38,247
|
-63,394
|
-176,113
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71,451
|
-93,421
|
38,942
|
62,217
|
175,821
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|