|
(単位:千ドル)
|
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
|
600
|
1,151
|
988
|
1,282
|
1,242
|
1,201
|
1,404
|
1,393
|
1,418
|
1,365
|
1,383
|
1,435
|
2,255
|
1,900
|
2,726
|
2,786
|
3,291
|
3,228
|
3,074
|
3,122
|
3,597
|
3,589
|
3,415
|
3,427
|
3,246
|
3,053
|
2,806
|
2,849
|
2,669
|
2,588
|
2,606
|
2,746
|
2,855
|
3,016
|
3,292
|
3,621
|
4,106
|
4,755
|
5,475
|
5,690
|
6,272
|
6,849
|
6,428
|
6,434
|
6,006
|
5,955
|
|
株式報酬費用
|
712
|
699
|
1,056
|
1,435
|
1,374
|
1,380
|
1,715
|
1,748
|
1,595
|
1,598
|
1,911
|
2,010
|
2,600
|
3,021
|
2,516
|
3,807
|
3,812
|
3,608
|
3,534
|
3,934
|
3,923
|
3,925
|
1,685
|
6,903
|
5,786
|
3,960
|
3,019
|
4,193
|
3,548
|
3,617
|
4,064
|
5,727
|
5,159
|
5,099
|
5,360
|
8,931
|
12,226
|
10,260
|
2,796
|
7,914
|
7,385
|
9,773
|
292
|
7,941
|
5,487
|
6,400
|
|
営業キャッシュフロー
|
-57,150
|
-20,400
|
-37,773
|
-34,387
|
-74,743
|
-
|
-37,564
|
4,235
|
-28,071
|
15,564
|
-10,462
|
-29,424
|
-90,869
|
-
|
-44,571
|
-36,321
|
-136,105
|
21,419
|
-59,400
|
-33,599
|
-55,965
|
80,157
|
-12,376
|
186,160
|
142,022
|
24,772
|
96,120
|
47,301
|
-60,641
|
-283,933
|
109,433
|
-212,320
|
35,780
|
382,454
|
191,334
|
-58,559
|
-99,767
|
8,620
|
21,592
|
-100,052
|
-95,523
|
299,678
|
-36,580
|
-11,045
|
-10,029
|
210,735
|
|
資本的支出
|
-362
|
-734
|
-1,215
|
-938
|
-2,051
|
-1,546
|
-2,784
|
-2,160
|
-1,431
|
-1,387
|
-1,052
|
-1,833
|
-2,982
|
-11,760
|
-2,370
|
-5,164
|
-4,359
|
-3,910
|
-3,270
|
-3,004
|
-5,359
|
-4,484
|
-2,686
|
-2,227
|
-1,793
|
-1,816
|
-2,913
|
-1,492
|
-2,358
|
-4,813
|
-5,841
|
-2,944
|
-6,610
|
-5,011
|
-4,820
|
-3,893
|
-5,725
|
-28,702
|
-5,922
|
-17,570
|
-6,364
|
-9,114
|
-3,380
|
-6,507
|
-10,756
|
-8,124
|
|
投資キャッシュフロー
|
-13,218
|
-55,084
|
-1,215
|
210
|
-1,682
|
-1,545
|
-2,124
|
-1,811
|
-1,065
|
-18,201
|
-1,027
|
-4,808
|
-60,287
|
-
|
-2,075
|
-33,173
|
-4,409
|
-3,879
|
-3,284
|
-2,931
|
-5,340
|
-2,728
|
-2,627
|
-2,224
|
-1,776
|
-1,778
|
-2,886
|
-1,465
|
22
|
-2,147
|
-5,091
|
-20,191
|
-12,048
|
-16,934
|
-20,936
|
-27,669
|
-25,991
|
-57,384
|
-64,588
|
-23,037
|
-190,081
|
45,016
|
-4,093
|
33,728
|
986
|
14,290
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
142
|
-
|
2,393
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,439
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62,377
|
35,928
|
22,341
|
0
|
-
|
-
|
17,258
|
0
|
16,109
|
37,030
|
0
|
30,699
|
55,578
|
48,038
|
20,006
|
20,007
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
127,500
|
395,500
|
0
|
4,500
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
1,299
|
1,521
|
2,442
|
2,128
|
2,245
|
1,841
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
4,349
|
7,242
|
32,173
|
40,160
|
56,580
|
33,878
|
21,838
|
-3,177
|
35,806
|
14,733
|
5,504
|
347,553
|
-127,108
|
-
|
-11,076
|
57,524
|
136,220
|
-826
|
67,791
|
29,739
|
68,140
|
-60,500
|
410,015
|
-460,509
|
-26,316
|
84,197
|
16,315
|
-128,791
|
133,029
|
111,236
|
-208,426
|
112,153
|
-12,233
|
-166,326
|
-58,282
|
34,911
|
-33,443
|
80,677
|
-54,746
|
107,298
|
336,042
|
-348,279
|
-1,479
|
-29,471
|
45,876
|
-248,687
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
290,564
|
-39,960
|
-17,552
|
-20,785
|
202,611
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.8
|
-4.4
|
-1.8
|
-2.1
|
16.4
|