|
(単位:千ドル)
|
4Q11
|
1Q12
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29
|
19
|
11
|
9
|
8
|
13
|
17
|
21
|
|
株式報酬費用
|
-4,333
|
188
|
818
|
1,157
|
1,885
|
1,373
|
996
|
-2,562
|
4,231
|
7,738
|
4,096
|
5,038
|
5,357
|
6,242
|
1,240
|
2,857
|
1,698
|
1,600
|
2,800
|
1,328
|
5,995
|
1,489
|
4,890
|
3,569
|
7,337
|
4,264
|
-173
|
-
|
1,882
|
1,757
|
2,075
|
-
|
11,068
|
7,370
|
28,330
|
33,521
|
16,618
|
16,300
|
14,000
|
14,374
|
2,121
|
-1,000
|
7,000
|
11,085
|
6,823
|
12,541
|
9,184
|
9,385
|
9,339
|
9,481
|
11,773
|
11,948
|
14,972
|
16,361
|
17,686
|
15,651
|
|
営業キャッシュフロー
|
41,719
|
-862
|
-
|
-834
|
-2,205
|
-7,831
|
-1,154
|
-
|
-8,329
|
-3,574
|
-8,051
|
-15,107
|
-8,883
|
-12,249
|
-10,659
|
-12,901
|
-16,674
|
-12,851
|
-15,043
|
-17,026
|
-22,303
|
-26,830
|
-22,777
|
-21,856
|
-28,043
|
-34,183
|
-33,009
|
-33,690
|
-33,351
|
-35,860
|
-33,202
|
-
|
-62,115
|
-43,834
|
-56,532
|
-52,026
|
-81,355
|
-60,169
|
-67,201
|
-86,909
|
-68,689
|
-49,116
|
-34,495
|
-23,870
|
-59,902
|
-42,005
|
83,704
|
-13,210
|
-8,207
|
5,536
|
-12,205
|
-25,641
|
-28,715
|
7,436
|
-23,153
|
19,660
|
|
資本的支出
|
-
|
-
|
-
|
0
|
0
|
-4
|
-2
|
-1
|
-4
|
0
|
-2
|
-15
|
-7
|
-14
|
-39
|
16
|
-283
|
-28
|
-13
|
-21
|
0
|
-3
|
0
|
0
|
-24
|
-34
|
-26
|
-6
|
-14
|
-18
|
-65
|
-34
|
-68
|
-45
|
-89
|
-155
|
-67
|
-175
|
-79
|
-80
|
-7
|
0
|
-4
|
-3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-21
|
-25
|
-42
|
-80
|
-67
|
|
投資キャッシュフロー
|
-877
|
0
|
-
|
10
|
0
|
-2
|
-2
|
-
|
-4
|
-9,219
|
-2
|
-9,133
|
3,843
|
-31,085
|
76
|
2,478
|
-1,924
|
1,413
|
15,576
|
11,479
|
6,000
|
4,997
|
8,800
|
-28,007
|
1,792
|
5,585
|
-6,435
|
238
|
-1,135
|
457
|
-44
|
-
|
1,450
|
11,205
|
14,911
|
-52,076
|
-514
|
-2,475
|
-631
|
3,288
|
-43,671
|
10,379
|
-2,990
|
16,269
|
-6,168
|
30,501
|
-30,229
|
-44,755
|
-9,255
|
1,765
|
-9,334
|
15,788
|
-12,934
|
-3,992
|
46,363
|
-15,638
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
0
|
84
|
0
|
65
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-31,307
|
12,036
|
-
|
9,740
|
936
|
22,508
|
16,200
|
-
|
17,442
|
272
|
24,200
|
26,727
|
35,329
|
17,628
|
15,744
|
21
|
14
|
3,536
|
44
|
1,420
|
86,908
|
3,796
|
28,216
|
14,737
|
52,430
|
52,023
|
4,492
|
4,694
|
56,880
|
28,284
|
20,695
|
-
|
81
|
241,092
|
35,265
|
403,389
|
-55
|
-7,162
|
-7,361
|
55,997
|
-850
|
135
|
275
|
49
|
25,238
|
47,047
|
421
|
-1
|
10
|
135
|
134,454
|
-6,072
|
-6,102
|
-6,443
|
-78,242
|
1,058
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-25,662
|
-28,740
|
7,394
|
-23,233
|
19,593
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-23.7
|
-23.8
|
5.2
|
-14.4
|
10.2
|