|
(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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,587
|
14,986
|
16,750
|
18,811
|
26,314
|
29,180
|
34,477
|
38,865
|
42,825
|
51,005
|
62,055
|
80,705
|
55,395
|
7,018
|
6,486
|
6,764
|
7,221
|
7,583
|
11,109
|
12,902
|
|
株式報酬費用
|
2,639
|
3,285
|
3,705
|
4,278
|
4,622
|
6,705
|
9,748
|
8,328
|
8,054
|
7,849
|
8,915
|
8,736
|
8,959
|
8,399
|
9,029
|
7,885
|
7,168
|
6,477
|
7,748
|
8,083
|
8,942
|
8,479
|
9,263
|
10,921
|
10,484
|
11,466
|
15,220
|
16,910
|
16,779
|
21,416
|
25,707
|
25,699
|
25,871
|
26,236
|
26,589
|
27,730
|
28,670
|
27,344
|
28,815
|
29,371
|
26,942
|
16,508
|
18,378
|
19,243
|
19,755
|
17,239
|
18,060
|
18,543
|
19,426
|
18,518
|
|
営業キャッシュフロー
|
-5,177
|
-14,464
|
-13,438
|
-18,807
|
-17,036
|
-7,993
|
-36,425
|
-29,819
|
-27,761
|
-30,332
|
-41,587
|
-24,585
|
-24,075
|
-
|
-28,902
|
-
|
-15,769
|
21,288
|
-15,878
|
3
|
3,377
|
-15,143
|
-42,409
|
-30,522
|
-15,502
|
-10,206
|
-81,554
|
-74,810
|
26,659
|
-64,366
|
-100,157
|
-31,145
|
-51,190
|
-68,840
|
-97,404
|
-55,242
|
-38,045
|
-165,963
|
-29,491
|
-14,120
|
-14,519
|
-100,288
|
70,761
|
-71,453
|
-76,992
|
-30,004
|
870,103
|
-58,333
|
-66,301
|
-34,273
|
|
資本的支出
|
-378
|
-372
|
-186
|
-651
|
-319
|
-3,508
|
-883
|
-294
|
-587
|
-956
|
-265
|
-10
|
-265
|
-1,236
|
-225
|
-354
|
-479
|
-2,043
|
-479
|
-708
|
-1,302
|
-4,608
|
-2,865
|
-1,986
|
-8,269
|
-4,653
|
-6,023
|
-2,160
|
-3,308
|
-6,352
|
-5,669
|
-7,974
|
-5,844
|
-8,726
|
-9,312
|
-8,700
|
-5,382
|
-8,622
|
-10,270
|
-6,245
|
-6,357
|
-5,566
|
-9,588
|
7,375
|
-522
|
-3,767
|
-1,724
|
-1,317
|
-3,445
|
-2,374
|
|
投資キャッシュフロー
|
-122,018
|
5,868
|
-4,267
|
-76,094
|
48,378
|
-113,185
|
20,607
|
16,696
|
-6,284
|
-51,830
|
22,117
|
20,997
|
38,236
|
-
|
24,418
|
-
|
19,272
|
-54,042
|
-1,648
|
7,744
|
-24,113
|
-24,596
|
-150,498
|
-38,171
|
30,429
|
-228,997
|
-101,274
|
142,057
|
-394,211
|
-208,120
|
30,147
|
56,057
|
64,704
|
68,274
|
49,043
|
72,254
|
136,445
|
32,439
|
-28,971
|
-23,752
|
-29,596
|
-94,418
|
-114,932
|
-65,923
|
-42,675
|
267,712
|
-184,360
|
-422,009
|
-289,623
|
34,008
|
|
長期借入金の返済による支出
|
2,785
|
35
|
37
|
12
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,857
|
-36
|
118,146
|
218
|
359
|
118,403
|
3,019
|
5,053
|
145,967
|
22
|
34
|
0
|
892
|
-
|
663
|
-
|
1,707
|
1,851
|
1,136
|
121,629
|
5,080
|
3,726
|
225,722
|
2,849
|
382,354
|
2,284
|
18,490
|
-32,918
|
643,054
|
40,089
|
9,531
|
4,016
|
2,976
|
4,354
|
1,168
|
3,861
|
-139,995
|
302,918
|
4,094
|
18,460
|
3,361
|
620,485
|
540
|
246,482
|
-17,627
|
26,471
|
9,410
|
3,961
|
15,219
|
302,504
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-33,771
|
868,379
|
-59,650
|
-69,746
|
-36,647
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-15.8
|
73.8
|
-33.3
|
-33.1
|
-22.3
|