|
(単位:千ドル)
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,814
|
37,184
|
41,468
|
43,281
|
24,316
|
46,564
|
47,690
|
48,877
|
|
株式報酬費用
|
1,916
|
2,167
|
2,359
|
2,466
|
2,686
|
2,581
|
1,818
|
623
|
1,763
|
1,727
|
2,465
|
2,995
|
2,940
|
2,772
|
2,888
|
3,125
|
3,001
|
2,939
|
4,021
|
3,971
|
3,985
|
4,396
|
2,762
|
3,395
|
3,140
|
2,721
|
2,878
|
3,108
|
3,460
|
2,937
|
-3,526
|
-
|
-
|
-9,603
|
5,797
|
6,556
|
6,801
|
7,670
|
5,998
|
6,141
|
5,978
|
10,217
|
3,760
|
5,845
|
3,761
|
6,556
|
5,061
|
-333
|
6,575
|
-10,583
|
9,859
|
8,560
|
7,753
|
|
営業キャッシュフロー
|
-3,275
|
54,210
|
-11,771
|
6,081
|
-11,608
|
48,485
|
-4,113
|
16,732
|
-16,240
|
65,051
|
-784
|
27,038
|
-27,760
|
89,419
|
-10,450
|
26,841
|
-19,261
|
109,492
|
33,733
|
-2,631
|
-14,075
|
150,354
|
33,001
|
11,388
|
-42,770
|
182,514
|
20,830
|
-
|
-45,189
|
185,174
|
-65,253
|
-5,280
|
-
|
241,301
|
66,742
|
-
|
63,203
|
372,894
|
42,117
|
4,040
|
-91,139
|
223,038
|
85,291
|
83,977
|
-77,380
|
432,506
|
26,439
|
71,255
|
-30,581
|
285,115
|
132,662
|
92,996
|
-80,125
|
|
資本的支出
|
-5,839
|
-5,448
|
-8,148
|
-6,992
|
-6,618
|
-4,173
|
-10,170
|
-9,530
|
-5,087
|
-7,535
|
-10,738
|
-19,163
|
-14,848
|
-8,310
|
-7,536
|
-14,836
|
-13,342
|
-9,080
|
-12,820
|
-17,129
|
-19,569
|
-18,277
|
-22,513
|
-24,009
|
-35,505
|
-31,693
|
-61,713
|
-38,426
|
-56,211
|
-55,947
|
-40,028
|
-
|
-14,656
|
-50,919
|
-76,444
|
-94,586
|
-
|
-114,578
|
-58,091
|
-51,619
|
-63,879
|
-20,033
|
-45,091
|
-71,332
|
-115,498
|
-63,195
|
-87,866
|
-103,606
|
-80,383
|
-190,034
|
-36,209
|
-44,719
|
-53,032
|
|
投資キャッシュフロー
|
-5,839
|
-5,448
|
-8,148
|
-6,992
|
-6,618
|
-4,173
|
-10,170
|
-9,530
|
-5,087
|
-7,535
|
-10,738
|
-19,163
|
-14,848
|
-54,645
|
-17,052
|
12,082
|
5,679
|
-87,473
|
-44,959
|
10,593
|
-6,703
|
-98,081
|
-55,587
|
35,880
|
12,311
|
-32,076
|
-44,176
|
-61,919
|
-26,217
|
-61,268
|
-50,019
|
-38,074
|
-103,697
|
-95,099
|
-244,739
|
-
|
-
|
-534,144
|
57,445
|
30,388
|
-19,286
|
161,136
|
-66,487
|
-84,904
|
-13,685
|
-525,668
|
-73,078
|
51,056
|
-8,645
|
-111,275
|
-35,664
|
44,391
|
-130,390
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,299
|
509
|
11
|
85
|
766
|
279
|
18
|
441
|
6,908
|
722
|
187
|
-5,830
|
9,873
|
-2,995
|
30,007
|
0
|
12,663
|
0
|
0
|
0
|
-
|
-
|
-
|
20,004
|
40,007
|
0
|
0
|
-40,534
|
-
|
-
|
-
|
40,315
|
30,151
|
10,075
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,317
|
74
|
560
|
-14,723
|
2,688
|
322
|
-18,085
|
532
|
1,068
|
379
|
727
|
650
|
-225
|
224
|
195
|
2,412
|
10
|
532
|
375
|
1,560
|
936
|
5,479
|
-5,684
|
1,589
|
465
|
-1,952
|
-7,624
|
-
|
-29,898
|
1,088
|
-17,458
|
-8,905
|
-
|
-6,438
|
-6,616
|
-
|
9,175
|
-21,816
|
-44,034
|
172
|
-447
|
52,573
|
-15,842
|
185
|
-80,551
|
-49,366
|
-36,802
|
-9,580
|
-111
|
-41,136
|
-1,254
|
-2,103
|
-1,248
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-110,964
|
95,081
|
96,453
|
48,277
|
-133,157
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-13.2
|
6.8
|
9.9
|
4.7
|
-12.8
|