|
(単位:千ドル)
|
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
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,962
|
21,198
|
21,363
|
21,892
|
22,763
|
23,374
|
23,452
|
23,978
|
23,125
|
23,199
|
23,533
|
23,849
|
23,886
|
23,908
|
26,209
|
25,367
|
25,359
|
25,911
|
25,962
|
25,572
|
25,629
|
25,881
|
26,094
|
26,422
|
26,688
|
27,416
|
27,429
|
26,905
|
27,447
|
27,906
|
28,556
|
29,966
|
29,623
|
30,595
|
31,741
|
32,830
|
|
営業キャッシュフロー
|
41,151
|
48,505
|
22,981
|
41,167
|
31,426
|
28,387
|
36,160
|
42,204
|
30,674
|
33,594
|
34,192
|
21,531
|
35,947
|
31,440
|
31,026
|
32,892
|
-
|
36,193
|
38,069
|
36,285
|
37,586
|
39,653
|
14,632
|
54,688
|
36,403
|
60,091
|
50,787
|
33,440
|
27,835
|
36,318
|
33,659
|
45,307
|
61,070
|
31,650
|
124,763
|
14,312
|
55,106
|
83,809
|
14,937
|
84,907
|
82,261
|
45,604
|
34,480
|
49,913
|
57,918
|
75,713
|
7,944
|
72,486
|
-37,305
|
158,477
|
34,239
|
40,259
|
25,826
|
87,143
|
4,856
|
56,561
|
59,195
|
86,594
|
|
資本的支出
|
-24,821
|
-38,344
|
-13,021
|
-27,337
|
-35,053
|
-34,363
|
-30,017
|
-27,259
|
-32,010
|
-38,769
|
-17,880
|
-17,926
|
-22,221
|
-21,150
|
-20,624
|
-18,355
|
-25,895
|
-25,336
|
-29,935
|
-24,539
|
-42,185
|
-45,485
|
-17,056
|
-23,278
|
-25,022
|
-30,501
|
-21,844
|
-24,523
|
-18,137
|
-31,192
|
-24,444
|
-19,891
|
-25,749
|
-31,372
|
-24,848
|
-24,883
|
-33,843
|
-47,417
|
-37,043
|
-40,707
|
-40,406
|
-33,644
|
-18,793
|
-34,650
|
-29,892
|
-38,834
|
-17,731
|
-32,215
|
-25,699
|
-28,365
|
-35,530
|
-30,076
|
-42,326
|
-53,417
|
-33,180
|
-55,166
|
-63,871
|
-50,164
|
|
投資キャッシュフロー
|
-25,868
|
-54,420
|
-15,074
|
-23,585
|
-35,776
|
-33,201
|
-25,102
|
-22,246
|
-30,696
|
-28,726
|
-17,172
|
-18,651
|
-24,359
|
-25,629
|
-28,830
|
-18,057
|
-
|
-26,380
|
-17,194
|
-24,362
|
-91,362
|
-53,816
|
-15,318
|
-22,409
|
-25,896
|
-33,773
|
-23,343
|
-23,051
|
-16,076
|
-28,485
|
-31,341
|
-17,110
|
-27,796
|
-33,022
|
-25,016
|
-55,593
|
-38,019
|
-56,267
|
-41,993
|
-36,581
|
-42,559
|
-123,517
|
-18,828
|
-63,720
|
24,615
|
-53,174
|
-43,221
|
-37,577
|
-28,596
|
-29,406
|
-73,125
|
-3,796
|
-30,426
|
-37,432
|
-18,103
|
-13,435
|
-58,043
|
-15,740
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,337
|
6,398
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-135
|
17,098
|
17,076
|
17,912
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,801
|
-34,968
|
-8,070
|
-8,068
|
-8,070
|
-8,070
|
-8,070
|
-8,068
|
-8,071
|
-8,069
|
-8,070
|
-8,069
|
-8,070
|
-8,069
|
-8,070
|
-8,069
|
-
|
-8,069
|
-8,070
|
-8,069
|
32,069
|
16,268
|
-1,672
|
-26,992
|
-7,935
|
-25,167
|
-25,146
|
-25,981
|
-8,070
|
-8,337
|
-8,339
|
-8,338
|
-8,339
|
-8,338
|
-8,339
|
-8,338
|
-8,339
|
-8,338
|
-8,339
|
-8,338
|
-8,339
|
-8,607
|
-8,608
|
-8,607
|
-8,608
|
-9,145
|
-9,145
|
-9,146
|
-9,145
|
-9,146
|
-9,145
|
-9,146
|
-9,145
|
-9,146
|
-9,145
|
-149,146
|
-8,413
|
-8,413
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,726
|
-28,324
|
1,395
|
-4,676
|
36,430
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.7
|
-2.4
|
0.1
|
-0.4
|
2.8
|