|
(単位:千ドル)
|
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
|
8,477
|
8,766
|
8,962
|
11,833
|
12,320
|
12,482
|
13,203
|
13,434
|
13,587
|
13,281
|
14,249
|
14,461
|
15,238
|
18,552
|
19,459
|
19,598
|
19,344
|
19,601
|
19,686
|
21,748
|
22,111
|
24,296
|
23,881
|
76,549
|
19,217
|
19,454
|
20,969
|
20,501
|
35,332
|
19,899
|
20,029
|
19,909
|
19,539
|
20,420
|
20,299
|
20,495
|
20,543
|
20,694
|
28,374
|
31,982
|
31,186
|
30,722
|
31,474
|
39,085
|
35,850
|
34,367
|
36,861
|
37,035
|
37,121
|
37,409
|
42,378
|
41,313
|
|
株式報酬費用
|
-
|
830
|
789
|
1,007
|
842
|
1,468
|
1,876
|
1,730
|
1,205
|
1,693
|
1,432
|
1,495
|
1,693
|
2,173
|
2,114
|
2,197
|
2,002
|
2,441
|
2,488
|
2,799
|
2,286
|
2,445
|
2,162
|
1,938
|
2,200
|
1,869
|
1,947
|
1,957
|
1,674
|
1,671
|
2,494
|
1,981
|
2,092
|
1,411
|
2,181
|
2,227
|
2,392
|
3,011
|
3,287
|
3,180
|
3,324
|
4,194
|
4,000
|
3,892
|
4,105
|
3,818
|
3,745
|
3,818
|
3,757
|
3,253
|
3,058
|
2,051
|
|
営業キャッシュフロー
|
-53,742
|
7,919
|
67,900
|
11,350
|
-23,950
|
53,275
|
58,773
|
-
|
-15,984
|
35,699
|
58,211
|
2,405
|
1,181
|
44,837
|
67,236
|
38,653
|
-41,086
|
72,564
|
85,658
|
-
|
-21,759
|
110,095
|
31,485
|
43,790
|
-36,959
|
103,811
|
127,898
|
50,897
|
-42,467
|
160,743
|
175,495
|
745
|
72,251
|
218,928
|
235,912
|
139,893
|
198,945
|
237,111
|
378,069
|
227,094
|
47,992
|
242,226
|
230,911
|
166,329
|
27,462
|
141,703
|
174,587
|
94,568
|
-28,476
|
33,170
|
118,438
|
131,016
|
|
資本的支出
|
-5,316
|
-8,726
|
-15,893
|
-15,816
|
-12,539
|
-9,432
|
-18,889
|
-20,357
|
-12,618
|
-18,815
|
-25,265
|
-30,828
|
-15,461
|
-19,640
|
-20,325
|
-28,157
|
-17,002
|
-12,549
|
-18,509
|
-27,390
|
-13,272
|
-15,055
|
-19,378
|
-32,282
|
-14,347
|
-18,477
|
-20,425
|
-29,471
|
-18,563
|
-10,286
|
-18,145
|
-32,435
|
-13,301
|
-18,201
|
-19,958
|
-55,058
|
-17,448
|
-23,360
|
-21,027
|
-52,282
|
-30,063
|
-38,224
|
-30,964
|
-116,187
|
-34,330
|
-39,769
|
-61,661
|
-93,809
|
-53,205
|
-79,052
|
-55,190
|
-53,984
|
|
投資キャッシュフロー
|
-4,805
|
-8,681
|
-116,906
|
-16,288
|
-7,958
|
-9,344
|
-18,791
|
-
|
-12,519
|
-18,651
|
-22,569
|
-30,653
|
-230,920
|
-19,826
|
-20,034
|
-28,059
|
-16,350
|
-11,361
|
-18,260
|
-
|
-13,179
|
-32,404
|
-18,819
|
-24,855
|
-10,705
|
-33,906
|
-20,177
|
-29,277
|
-18,460
|
-9,983
|
-17,988
|
-32,285
|
-13,165
|
-17,837
|
-19,822
|
-54,762
|
-14,867
|
-23,077
|
-537,678
|
-49,834
|
-29,498
|
-36,871
|
-30,432
|
-278,751
|
-37,158
|
-39,509
|
-63,477
|
-97,676
|
-52,225
|
-69,880
|
-54,291
|
-86,866
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
17,602
|
0
|
2,632
|
0
|
0
|
7,636
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,482
|
57
|
0
|
4,887
|
26,971
|
61,887
|
69,651
|
36,395
|
53,884
|
33,862
|
24,956
|
70,406
|
|
長期借入れによる収入
|
55,000
|
0
|
75,000
|
0
|
13,000
|
44,600
|
0
|
0
|
0
|
50,000
|
0
|
0
|
130,000
|
222,700
|
482,300
|
2,800
|
149,600
|
216,800
|
44,000
|
0
|
2,800
|
4,700
|
0
|
0
|
0
|
5,500
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
長期借入金の返済による支出
|
80,000
|
0
|
0
|
25,010
|
13,000
|
44,600
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
369,396
|
151,975
|
149,600
|
216,800
|
44,000
|
0
|
2,800
|
4,700
|
0
|
0
|
0
|
5,500
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
財務キャッシュフロー
|
237,587
|
-118
|
-26,642
|
-25,218
|
-356
|
3
|
73
|
-
|
-530
|
43,363
|
-17,785
|
-40
|
126,430
|
-10,109
|
-12,107
|
-37,800
|
-2,973
|
-59
|
74
|
-
|
-7,518
|
-2,364
|
-41,335
|
-8,606
|
-7,803
|
-3,702
|
-3,685
|
-42,826
|
-9,318
|
-4,316
|
-15,008
|
-67,013
|
-7,486
|
-4,306
|
-82,971
|
-123,110
|
-10,264
|
-103,768
|
-6,314
|
-45,980
|
-16,117
|
-125,219
|
-8,373
|
-210,967
|
-49,631
|
-70,365
|
-271,587
|
-45,231
|
-70,778
|
-44,052
|
-33,396
|
-78,705
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
759
|
-81,681
|
-45,882
|
63,248
|
77,032
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0
|
-5.3
|
-2.6
|
3.8
|
5.3
|