|
(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
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
4,119
|
5,091
|
4,927
|
5,287
|
7,304
|
5,946
|
5,869
|
7,473
|
9,806
|
7,646
|
6,729
|
8,017
|
9,169
|
7,853
|
6,667
|
7,157
|
7,764
|
6,950
|
6,208
|
6,620
|
7,068
|
6,972
|
6,095
|
6,173
|
6,681
|
6,156
|
5,526
|
5,921
|
6,442
|
5,716
|
6,064
|
7,200
|
7,797
|
7,006
|
5,375
|
5,911
|
6,445
|
5,970
|
5,207
|
5,395
|
5,734
|
5,803
|
5,224
|
5,763
|
7,369
|
6,841
|
6,948
|
7,689
|
8,234
|
8,608
|
8,715
|
9,698
|
10,274
|
9,914
|
8,915
|
9,414
|
9,846
|
9,390
|
|
株式報酬費用
|
347
|
381
|
358
|
406
|
416
|
450
|
470
|
522
|
606
|
533
|
463
|
615
|
674
|
383
|
531
|
605
|
663
|
304
|
627
|
578
|
600
|
340
|
789
|
943
|
746
|
963
|
540
|
709
|
664
|
622
|
603
|
694
|
773
|
623
|
645
|
536
|
691
|
643
|
609
|
584
|
657
|
704
|
620
|
803
|
885
|
922
|
659
|
784
|
896
|
781
|
837
|
1,262
|
1,104
|
1,089
|
1,591
|
1,399
|
1,234
|
1,344
|
|
営業キャッシュフロー
|
-
|
-5,343
|
-24,853
|
-68,495
|
-79,325
|
57,348
|
-6,319
|
-42,162
|
-58,874
|
25,112
|
-54,602
|
-24,805
|
-3,148
|
123,613
|
14,306
|
171,263
|
13,192
|
33,123
|
-24,874
|
85,309
|
13,963
|
66,599
|
40,932
|
25,945
|
-10,846
|
39,781
|
-27,026
|
12,939
|
25,813
|
34,879
|
2,852
|
-9,155
|
-1,986
|
9,244
|
-5,442
|
-
|
47,779
|
112,182
|
26,956
|
1,605
|
43,714
|
86,641
|
5,321
|
-26,274
|
13,819
|
17,950
|
-77,704
|
-44,991
|
40,634
|
49,781
|
-32,354
|
-15,013
|
-8,828
|
126,486
|
6,195
|
43,699
|
33,990
|
53,568
|
|
資本的支出
|
-3,178
|
-9,720
|
-1,725
|
-5,997
|
-13,002
|
-5,750
|
-5,454
|
-7,069
|
-3,269
|
-2,435
|
-5,078
|
-3,171
|
-3,890
|
-4,067
|
-2,170
|
-1,740
|
-1,803
|
-2,357
|
-1,051
|
-1,699
|
-4,371
|
-2,167
|
-4,575
|
-2,897
|
-4,657
|
-1,408
|
-692
|
-1,917
|
-1,847
|
-1,830
|
-1,604
|
-1,497
|
-4,536
|
-3,077
|
-2,036
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-19,463
|
-26,282
|
-13,184
|
-8,416
|
-16,230
|
-9,623
|
-7,070
|
5,725
|
3,891
|
-6,123
|
144
|
8,435
|
1,947
|
-1,450
|
-39
|
1,129
|
234
|
-672
|
-2,917
|
-3,427
|
-2,109
|
-9,749
|
-5,614
|
-3,556
|
-5,670
|
-2,586
|
-2,723
|
-18,408
|
-2,115
|
-8,038
|
-6,600
|
-16,117
|
-5,714
|
-5,122
|
-
|
-5,422
|
1,919
|
-8,984
|
-10,418
|
-9,604
|
-26,192
|
-11,944
|
-8,792
|
-103,231
|
-10,098
|
-26,300
|
-24,438
|
-13,313
|
-99,321
|
-12,904
|
-8,563
|
-7,972
|
-18,307
|
-5,234
|
-19,618
|
7,826
|
-5,683
|
|
長期借入れによる収入
|
-
|
17,832
|
1,300
|
26,428
|
67,008
|
19,231
|
665
|
30,448
|
30,571
|
82,234
|
5,832
|
0
|
44,042
|
63,126
|
811
|
19,247
|
39,030
|
13,819
|
0
|
0
|
0
|
-
|
20,115
|
12,885
|
0
|
1
|
6
|
-6
|
3,183
|
69
|
373
|
11,413
|
10,079
|
1,489
|
1,112
|
0
|
4,214
|
0
|
6,462
|
-11
|
-71
|
3,968
|
8,415
|
0
|
0
|
0
|
5,131
|
1,372
|
1,218
|
11,878
|
-
|
-
|
-
|
24,852
|
1,318
|
142
|
14,441
|
9,436
|
|
長期借入金の返済による支出
|
513
|
18,316
|
47,806
|
2,146
|
53,639
|
41,918
|
3,405
|
5,700
|
40,345
|
84,510
|
2,505
|
3,053
|
10,595
|
124,575
|
5,687
|
38,781
|
56,997
|
15,411
|
526
|
823
|
586
|
15,264
|
2,335
|
20,387
|
13,399
|
665
|
13,425
|
637
|
1,040
|
1,014
|
878
|
1,062
|
1,257
|
1,293
|
1,309
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
6,789
|
77,924
|
102,267
|
77,126
|
-33,090
|
5,940
|
37,389
|
64,041
|
-67,567
|
68,425
|
32,375
|
15,770
|
-107,566
|
-35,320
|
-180,407
|
-31,208
|
-22,021
|
-550
|
-94,842
|
-9,246
|
-63,338
|
-28,167
|
-19,407
|
635
|
-24,527
|
33,350
|
-17,633
|
-4,408
|
-28,036
|
11,775
|
1,872
|
21,255
|
-12,033
|
17,714
|
-
|
-45,298
|
-77,160
|
-6,834
|
-15,539
|
-8,942
|
-4,020
|
7,989
|
31,574
|
-5,230
|
-12,374
|
98,196
|
83,623
|
-11,551
|
18,309
|
43,081
|
19,330
|
8,557
|
-94,587
|
-15,781
|
-14,180
|
-25,769
|
-67,975
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|