|
(単位:千ドル)
|
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
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
|
株式報酬費用
|
159
|
545
|
761
|
903
|
551
|
541
|
782
|
457
|
311
|
109
|
595
|
1,142
|
1,111
|
1,255
|
1,182
|
1,276
|
1,300
|
1,483
|
1,575
|
1,902
|
1,855
|
1,113
|
1,739
|
1,336
|
1,541
|
1,797
|
1,718
|
1,880
|
1,912
|
1,817
|
1,876
|
1,915
|
1,907
|
1,922
|
1,682
|
1,884
|
2,060
|
2,129
|
2,227
|
1,674
|
1,953
|
2,332
|
2,725
|
2,527
|
2,544
|
2,781
|
3,259
|
-
|
2,455
|
3,439
|
4,051
|
5,320
|
-
|
3,958
|
3,605
|
4,208
|
4,457
|
|
営業キャッシュフロー
|
-
|
25,211
|
-3,112
|
43,103
|
-5,315
|
32,776
|
-4,580
|
53,764
|
-27,929
|
31,479
|
12,551
|
47,363
|
-19,233
|
54,728
|
5,071
|
67,660
|
-4,119
|
36,761
|
1,697
|
71,178
|
-19,568
|
65,258
|
13,611
|
69,524
|
-17,857
|
53,315
|
-7,144
|
64,676
|
7,086
|
31,759
|
-6,088
|
73,355
|
7,939
|
46,720
|
-45,849
|
70,173
|
-1,647
|
61,173
|
41,005
|
107,980
|
8,100
|
40,921
|
22,480
|
68,149
|
-4,374
|
39,355
|
52,557
|
-
|
-
|
140,759
|
32,923
|
69,181
|
-18,213
|
123,573
|
-3,942
|
46,626
|
-9,090
|
|
資本的支出
|
-9,722
|
-12,862
|
-9,633
|
-17,631
|
-20,389
|
-13,049
|
-13,860
|
-12,160
|
-10,723
|
-6,629
|
-6,704
|
-12,872
|
-16,973
|
-13,806
|
-11,907
|
-29,518
|
-21,792
|
-9,865
|
-10,582
|
-14,061
|
-15,501
|
-9,271
|
-8,545
|
-9,982
|
-7,830
|
-12,391
|
-12,838
|
-9,511
|
-8,565
|
-6,129
|
-8,282
|
-7,694
|
-10,901
|
-10,544
|
-8,591
|
-5,131
|
-8,194
|
-7,008
|
-4,925
|
-11,298
|
-8,909
|
-6,762
|
-9,280
|
-10,466
|
-12,585
|
-14,337
|
-16,662
|
-14,748
|
-
|
18,151
|
-11,894
|
-
|
-60,839
|
-40,795
|
-23,427
|
-31,177
|
-38,832
|
|
投資キャッシュフロー
|
-
|
-12,862
|
-9,633
|
-21,814
|
-20,519
|
-10,549
|
-13,860
|
-30,048
|
-10,723
|
-4,499
|
-6,704
|
-12,872
|
-16,973
|
-13,806
|
-11,907
|
29,818
|
-22,892
|
-8,965
|
-104,483
|
-17,149
|
-15,501
|
-9,358
|
-8,770
|
-10,371
|
-12,271
|
-22,865
|
-13,140
|
-9,511
|
-8,617
|
-6,129
|
-8,282
|
-7,694
|
-10,901
|
-10,544
|
-8,591
|
-8,131
|
-8,194
|
-9,735
|
-5,425
|
-12,798
|
-144,323
|
-19,026
|
20,720
|
-30,516
|
-119,904
|
-22,047
|
-15,534
|
-17,104
|
-23,086
|
-28,257
|
-12,134
|
-
|
-
|
-49,773
|
-23,455
|
-42,511
|
-38,852
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,053
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
42,867
|
29,813
|
14,124
|
4,870
|
-
|
-
|
1,058
|
0
|
-
|
-
|
-
|
-
|
50,526
|
4,676
|
14
|
|
長期借入金の返済による支出
|
5,575
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-3,919
|
4,989
|
-22,435
|
26,812
|
-20,314
|
39,296
|
-42,329
|
38,374
|
-28,403
|
-5,427
|
-36,629
|
36,065
|
-41,628
|
10,405
|
-93,206
|
19,916
|
-28,581
|
103,165
|
-52,837
|
32,227
|
-55,188
|
-4,592
|
-59,906
|
30,344
|
-30,558
|
18,689
|
-52,621
|
1,867
|
-24,700
|
11,579
|
-40,668
|
-5,943
|
-6,266
|
183,908
|
-146,953
|
-34,144
|
-38,659
|
-9,662
|
-6,760
|
-6,713
|
-15,040
|
-56,671
|
-38,132
|
107,963
|
-24,687
|
-36,114
|
-84,767
|
6,465
|
-46,756
|
-20,710
|
-
|
-
|
-69,927
|
25,959
|
-7,013
|
49,043
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-79,052
|
82,778
|
-27,369
|
15,449
|
-47,922
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-25.7
|
20.0
|
-7.0
|
3.8
|
-15.6
|