|
(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
|
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
|
-178
|
917
|
-387
|
3,012
|
1,333
|
132
|
861
|
991
|
1,075
|
1,180
|
1,078
|
896
|
1,026
|
972
|
1,071
|
1,026
|
897
|
959
|
5,015
|
6,291
|
6,300
|
8,785
|
7,765
|
6,589
|
7,733
|
9,337
|
8,601
|
10,397
|
9,636
|
10,162
|
9,928
|
10,254
|
8,841
|
8,917
|
7,690
|
8,391
|
7,087
|
7,391
|
9,239
|
9,689
|
10,250
|
11,331
|
9,913
|
9,696
|
9,021
|
10,146
|
10,405
|
10,610
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,127
|
2,168
|
2,720
|
3,197
|
3,042
|
1,953
|
3,012
|
3,838
|
3,377
|
1,360
|
3,543
|
2,747
|
3,591
|
11,243
|
3,417
|
3,826
|
3,693
|
3,827
|
17,002
|
4,869
|
5,682
|
4,653
|
4,793
|
4,815
|
6,863
|
5,278
|
5,333
|
9,427
|
7,533
|
5,271
|
5,702
|
7,589
|
5,483
|
6,072
|
5,461
|
5,445
|
7,785
|
8,016
|
6,536
|
6,712
|
|
営業キャッシュフロー
|
-43,892
|
186,480
|
-246,446
|
-
|
-20,105
|
-
|
-170,178
|
-122,730
|
21,195
|
9,025
|
-16,583
|
82,249
|
76,757
|
230,179
|
147,911
|
-47,941
|
32,805
|
253,458
|
705
|
9,784
|
45,507
|
79,598
|
-28,294
|
173,968
|
7,703
|
239,839
|
72,101
|
325,253
|
-144,308
|
46,714
|
-5,951
|
480,191
|
57,461
|
138,029
|
264,497
|
647,785
|
347,449
|
259,662
|
-56,550
|
255,608
|
-130,737
|
-233,322
|
135,889
|
438,249
|
77,231
|
-125,957
|
219,640
|
646,431
|
|
資本的支出
|
-1,457
|
-1,579
|
693
|
-2,467
|
-972
|
-977
|
-317
|
-1,182
|
-254
|
-2,545
|
-705
|
518
|
-747
|
-974
|
-275
|
-640
|
-928
|
-1,578
|
-2,695
|
-5,898
|
-5,861
|
-6,004
|
-6,194
|
-5,833
|
-6,648
|
-11,443
|
-6,031
|
-12,484
|
-7,824
|
-12,699
|
4,825
|
-5,501
|
-5,389
|
-7,412
|
-9,677
|
-8,103
|
-13,807
|
-7,238
|
-25,997
|
13,616
|
-9,111
|
-8,330
|
-8,829
|
-10,060
|
-8,513
|
-7,680
|
-13,047
|
-11,132
|
|
投資キャッシュフロー
|
-3,695
|
-69,620
|
-2,345
|
-47,597
|
-
|
-
|
296,448
|
-78,989
|
-157,785
|
-9,507
|
-68,683
|
-4,325
|
-1,748
|
-6,594
|
-14,433
|
-6,791
|
-5,250
|
-9,521
|
-4,321
|
2,325
|
6,266
|
-163,988
|
-4,103
|
2,663
|
-5,707
|
-12,153
|
-211,806
|
-15,322
|
-13,475
|
-8,559
|
-21,270
|
-30,956
|
-7,441
|
11,634
|
-23,000
|
3,927
|
-24,580
|
-20,249
|
-49,275
|
-3,087
|
-33,047
|
-24,261
|
-25,010
|
-54,123
|
-45,105
|
-11,013
|
-27,788
|
-70,866
|
|
自己株式の取得による支出
|
0
|
3,239
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,993
|
19,717
|
3,833
|
0
|
0
|
0
|
4,098
|
0
|
201,775
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
90,163
|
13,169
|
38,418
|
106,754
|
91,659
|
44,589
|
58,029
|
172,384
|
104,999
|
40,863
|
3,568
|
0
|
100,000
|
24,391
|
91,649
|
104,745
|
61,297
|
89,907
|
135,093
|
100,000
|
74,553
|
71,370
|
|
長期借入れによる収入
|
0
|
0
|
350,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-23,250
|
-69,466
|
299,317
|
-
|
30,079
|
-
|
-168,994
|
-52,289
|
149,887
|
-31,609
|
100,202
|
-87,169
|
-46,369
|
-83,925
|
-133,131
|
661
|
-9,466
|
65,389
|
-282,599
|
20,024
|
10,179
|
32,876
|
-125,656
|
-152,210
|
23,573
|
-122,910
|
322,565
|
-324,882
|
17,150
|
-63,510
|
34,085
|
12,120
|
-315,533
|
-341,197
|
-290,968
|
-254,899
|
-165,070
|
104,182
|
-507,628
|
-59,998
|
-85,923
|
-51,036
|
-102,359
|
-154,253
|
-141,189
|
-106,869
|
44,801
|
-95,251
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
428,189
|
68,718
|
-133,637
|
206,593
|
635,299
|
|
FCFマージン(%)
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.2
|
3.6
|
-6.6
|
9.9
|
30.3
|