|
(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
|
|
株式報酬費用
|
1,114
|
1,167
|
1,189
|
1,567
|
662
|
671
|
1,532
|
1,788
|
1,410
|
2,093
|
2,586
|
2,802
|
2,714
|
2,426
|
1,993
|
2,422
|
2,207
|
2,129
|
2,069
|
2,281
|
1,876
|
1,846
|
1,885
|
2,162
|
1,764
|
1,569
|
911
|
1,332
|
894
|
760
|
647
|
911
|
656
|
751
|
741
|
1,495
|
847
|
850
|
875
|
1,556
|
1,111
|
802
|
889
|
1,563
|
903
|
520
|
1,014
|
1,812
|
1,060
|
1,073
|
1,055
|
1,806
|
|
営業キャッシュフロー
|
13,031
|
1,003
|
-
|
8,569
|
6,798
|
2,725
|
7,759
|
8,428
|
10,137
|
4,293
|
10,198
|
7,683
|
5,735
|
6,541
|
11,362
|
14,063
|
9,795
|
10,300
|
14,331
|
9,198
|
13,602
|
12,436
|
-
|
10,670
|
9,629
|
6,431
|
17,857
|
17,235
|
11,949
|
14,836
|
3,297
|
25,132
|
20,198
|
4,790
|
18,415
|
21,356
|
19,598
|
20,786
|
17,977
|
24,970
|
17,751
|
3,268
|
11,665
|
14,286
|
4,237
|
6,911
|
13,961
|
5,996
|
9,426
|
14,124
|
13,921
|
16,227
|
|
資本的支出
|
-1,456
|
-936
|
-349
|
-175
|
-240
|
-165
|
88
|
-492
|
-586
|
-61
|
-86
|
-69
|
-161
|
-248
|
-297
|
-226
|
-111
|
-530
|
-402
|
-1,022
|
-307
|
-534
|
-903
|
-1,135
|
-377
|
-1,260
|
-1,041
|
-945
|
-806
|
-417
|
-353
|
-1,483
|
-293
|
-732
|
-268
|
-345
|
-365
|
-1,321
|
-514
|
-352
|
-739
|
-822
|
-514
|
-1,530
|
-451
|
-241
|
-220
|
-242
|
-258
|
-220
|
-327
|
-345
|
|
投資キャッシュフロー
|
-53,544
|
53,468
|
-
|
-15,352
|
11,271
|
-17,787
|
-205,341
|
-85,059
|
-14,610
|
-114,115
|
-25,468
|
-57,429
|
104,954
|
-117,620
|
-70,156
|
-14,792
|
-38,898
|
-15,059
|
-96,612
|
-39,957
|
-71,179
|
-132,461
|
-
|
-101,073
|
-89,596
|
-241,061
|
-19,991
|
-172,077
|
20,843
|
-46,824
|
99,233
|
-205,177
|
-29,299
|
230,024
|
6,219
|
-121,949
|
-75,822
|
-161,814
|
-83,752
|
41,175
|
50,236
|
56,276
|
92,092
|
-4,735
|
-239,423
|
23,809
|
102,940
|
-5,817
|
-106,346
|
24,138
|
-8,203
|
-37,942
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
348
|
38,763
|
37,349
|
31,482
|
31,108
|
17,462
|
24,956
|
5,548
|
480
|
990
|
1,134
|
13
|
64
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
5,634
|
116
|
-
|
-
|
0
|
10,298
|
10,130
|
14,703
|
22,140
|
6,348
|
8,237
|
2,742
|
11,294
|
8,608
|
16,276
|
13,311
|
3,160
|
4,426
|
3,313
|
8,655
|
6,708
|
1
|
5,224
|
10,000
|
0
|
127
|
|
長期借入れによる収入
|
-
|
-
|
418,669
|
64,280
|
96,488
|
62,678
|
365,634
|
296,573
|
23,129
|
81,943
|
24,689
|
120,553
|
51,735
|
58,329
|
67,177
|
51,737
|
98,294
|
81,431
|
151,928
|
109,917
|
275,418
|
140,127
|
-18,080
|
-153
|
25,397
|
324,363
|
336,056
|
520,843
|
220,353
|
149,914
|
634
|
-116
|
381
|
-116
|
-250
|
-
|
1,122
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
19,550
|
43,396
|
338,751
|
86,061
|
67,447
|
27,553
|
132,000
|
285,768
|
141,700
|
162,864
|
95,100
|
71,000
|
132,843
|
58,157
|
52,000
|
72,910
|
76,003
|
76,129
|
68,871
|
222,000
|
290,635
|
72,000
|
65,000
|
32,080
|
25,000
|
38,502
|
340,000
|
355,000
|
361,000
|
250,000
|
0
|
25,000
|
-
|
-
|
48,275
|
34
|
25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-22,329
|
-95,037
|
-
|
-25,631
|
-18,191
|
-10,272
|
228,665
|
86,474
|
20,845
|
92,526
|
25,473
|
15,611
|
-47,889
|
56,948
|
34,408
|
60,678
|
-15,676
|
3,752
|
135,223
|
-14,643
|
52,312
|
126,184
|
-
|
109,430
|
88,030
|
195,712
|
24,879
|
233,008
|
-65,911
|
28,189
|
137,409
|
-83,250
|
49,127
|
-169,200
|
-44,124
|
17,967
|
100,670
|
115,746
|
26,208
|
-91,011
|
45,166
|
-129,369
|
-112,328
|
139,399
|
244,461
|
-116,012
|
-37,464
|
-65,361
|
30,838
|
-42,287
|
28,370
|
53,941
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,754
|
9,168
|
13,904
|
13,594
|
15,882
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.6
|
15.3
|
22.3
|
21.6
|
25.0
|