|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,692
|
1,731
|
1,762
|
1,756
|
1,633
|
1,629
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,106
|
2,645
|
2,673
|
2,687
|
3,314
|
3,807
|
|
営業キャッシュフロー
|
45,211
|
-34,059
|
554
|
36,033
|
27,428
|
-27,974
|
40,576
|
17,253
|
39,416
|
-13,159
|
-9,917
|
15,107
|
50,054
|
-3,218
|
-39,084
|
93,079
|
46,049
|
7,332
|
7,828
|
76,057
|
56,133
|
4,461
|
-4,936
|
83,761
|
42,618
|
-23,807
|
27,896
|
89,715
|
88,832
|
-74,857
|
40,714
|
81,712
|
87,382
|
-27,974
|
19,726
|
78,376
|
97,247
|
-71,278
|
115,309
|
226,020
|
-22,669
|
-51,113
|
78,364
|
142,936
|
90,037
|
-56,118
|
74,796
|
136,415
|
117,806
|
-147,700
|
120,782
|
97,436
|
122,753
|
-130,987
|
110,328
|
104,993
|
|
資本的支出
|
-6,486
|
-7,661
|
-2,661
|
-2,211
|
-3,597
|
-3,369
|
-2,243
|
-5,151
|
-874
|
-2,997
|
-3,557
|
-2,438
|
-2,691
|
-4,589
|
-6,424
|
-3,720
|
-10,602
|
-2,658
|
-3,156
|
-2,223
|
-2,480
|
-3,118
|
-3,915
|
-3,700
|
-11,542
|
-7,534
|
-4,588
|
-3,758
|
-6,912
|
-4,611
|
-3,987
|
-4,629
|
-3,930
|
-5,136
|
-3,825
|
-2,495
|
-3,838
|
-2,417
|
-4,888
|
-1,354
|
-2,582
|
-10,239
|
-1,931
|
-1,124
|
-8,048
|
-2,403
|
-1,222
|
-1,689
|
-5,848
|
-1,198
|
-5,983
|
-1,807
|
-1,277
|
-1,490
|
-1,565
|
-1,822
|
|
投資キャッシュフロー
|
-22,942
|
-17,642
|
34,692
|
46,858
|
10,567
|
-50,832
|
-5,746
|
-11,673
|
13,766
|
-486
|
-11,007
|
-66,996
|
-25,205
|
11,256
|
-10,175
|
-76,867
|
-108,765
|
-25,627
|
-12,788
|
-46,222
|
-3,072
|
39,719
|
11,797
|
5,531
|
-20,049
|
2,179
|
-22,365
|
7,143
|
-36,203
|
10,927
|
1,887
|
12,132
|
13,343
|
16,101
|
-6,414
|
-2,673
|
-23,016
|
9,004
|
25,968
|
20,607
|
-30,077
|
-9,157
|
-18,505
|
1,839
|
-19,379
|
-25,925
|
2,705
|
4,860
|
-11,069
|
-224
|
380
|
-14,949
|
-9,887
|
9,856
|
-11,644
|
-14,828
|
|
長期借入れによる収入
|
9,788
|
96,341
|
433
|
-356
|
2,746
|
3,596
|
9,870
|
4,148
|
0
|
230,057
|
450,000
|
3,080
|
1,120
|
3,567
|
260,508
|
153,408
|
2
|
-4
|
0
|
22
|
1,497
|
586
|
57
|
243,225
|
338
|
0
|
850,000
|
20
|
1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36
|
495
|
-11
|
-
|
875,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
4,746
|
7,364
|
1,444
|
837
|
1,241
|
1,438
|
11,526
|
1,967
|
1,947
|
3,818
|
416,904
|
1,929
|
1,877
|
1,871
|
2,215
|
5,836
|
2,254
|
2,296
|
1,857
|
1,517
|
1,594
|
1,716
|
1,576
|
1,341
|
1,781
|
667
|
835,697
|
448
|
455
|
605
|
490
|
497
|
503
|
27,199
|
230,466
|
305
|
103
|
62,545
|
2,638
|
169,829
|
1,312
|
1,210
|
853,158
|
3,158
|
3,485
|
3,172
|
11
|
6
|
12,229
|
7
|
6,700
|
1,712
|
8
|
15,259
|
8
|
0
|
|
財務キャッシュフロー
|
-49,235
|
92,962
|
-58,655
|
-39,318
|
-29,573
|
-8,682
|
-56,202
|
-16,383
|
-44,674
|
202,244
|
-33,029
|
-18,300
|
-46,101
|
-34,033
|
196,269
|
108,735
|
-63,291
|
-35,756
|
-50,833
|
-62,084
|
-45,037
|
-50,159
|
-38,181
|
176,398
|
-51,433
|
-30,716
|
-42,374
|
-43,136
|
-66,978
|
-30,777
|
-64,235
|
-53,140
|
-59,803
|
232,673
|
-284,230
|
-63,110
|
-80,217
|
114,332
|
-45,577
|
-172,669
|
-35,632
|
-34,809
|
-30,452
|
-34,762
|
-36,701
|
-262,162
|
-32,607
|
-31,677
|
-45,538
|
-12,242
|
-63,603
|
-33,720
|
-31,553
|
-46,776
|
-35,331
|
-31,991
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,629
|
121,476
|
-132,477
|
108,763
|
103,171
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.2
|
33.4
|
-36.8
|
33.5
|
27.7
|