|
(単位:千ドル)
|
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
|
|
減価償却費
|
-
|
118
|
524
|
71
|
78
|
10,429
|
845
|
1,481
|
1,690
|
2,245
|
2,858
|
1,792
|
-335
|
865
|
765
|
822
|
876
|
869
|
933
|
5,488
|
7,091
|
7,002
|
9,516
|
5,085
|
6,476
|
6,796
|
10,039
|
5,456
|
6,720
|
7,020
|
10,301
|
7,130
|
8,990
|
7,978
|
8,323
|
5,285
|
6,741
|
6,615
|
9,369
|
7,054
|
6,128
|
6,884
|
6,786
|
7,327
|
7,697
|
8,548
|
7,446
|
7,387
|
7,657
|
7,508
|
7,717
|
|
株式報酬費用
|
517
|
501
|
1,026
|
566
|
962
|
3,547
|
1,108
|
2,381
|
3,161
|
2,994
|
3,399
|
2,605
|
3,758
|
3,285
|
2,964
|
3,841
|
3,903
|
3,887
|
4,275
|
3,470
|
3,720
|
3,765
|
3,859
|
3,435
|
3,351
|
3,828
|
4,192
|
3,625
|
3,786
|
3,477
|
5,997
|
3,656
|
4,506
|
4,410
|
8,369
|
5,272
|
5,751
|
5,717
|
2,040
|
3,861
|
4,162
|
6,989
|
4,907
|
6,679
|
8,940
|
8,708
|
9,182
|
7,556
|
8,603
|
7,308
|
7,362
|
|
営業キャッシュフロー
|
-
|
-45,047
|
-72,568
|
-41,630
|
-51,529
|
-47,270
|
27,059
|
-108,314
|
-68,781
|
37,084
|
171,016
|
-139,676
|
-46,520
|
-75,111
|
102,997
|
-112,291
|
-108,409
|
-
|
312,330
|
49,886
|
-49,935
|
-72,041
|
382,752
|
-114,925
|
10,986
|
9,630
|
410,289
|
-88,974
|
255,202
|
171,906
|
249,855
|
30,204
|
67,100
|
106,659
|
215,570
|
-116,114
|
-51,717
|
-13,727
|
625,834
|
135,639
|
62,095
|
-72,937
|
70,464
|
144,744
|
23,150
|
167,869
|
360,299
|
-31,157
|
-74,259
|
45,855
|
221,021
|
|
資本的支出
|
-
|
-82
|
-134
|
-103
|
-145
|
-5,820
|
-1,782
|
-378
|
-235
|
-446
|
250
|
-411
|
-712
|
-933
|
-1,929
|
-1,173
|
-620
|
-419
|
-393
|
-2,170
|
-13,512
|
-8,865
|
-7,104
|
-7,224
|
-5,918
|
-9,250
|
-7,890
|
-8,239
|
-3,763
|
-4,780
|
-6,015
|
-5,684
|
-3,262
|
-10,521
|
-10,022
|
-12,547
|
-16,073
|
-9,123
|
-5,880
|
-6,501
|
-5,944
|
-6,691
|
-6,240
|
-6,417
|
-6,130
|
-6,386
|
-4,365
|
-8,105
|
-10,191
|
-6,771
|
-7,849
|
|
投資キャッシュフロー
|
-
|
9,918
|
29,866
|
-103
|
-145
|
47,429
|
-2,519
|
-1,356
|
-514
|
-328
|
1,336
|
-424
|
-731
|
-933
|
-1,920
|
-1,399
|
-850
|
-
|
-439
|
-3,117
|
-13,740
|
-9,494
|
-69,061
|
-7,448
|
-6,360
|
-9,250
|
-14,200
|
-9,151
|
-28,549
|
-5,878
|
-44,462
|
399
|
-8,865
|
-11,419
|
-52,246
|
-19,688
|
-24,254
|
-10,802
|
-3,379
|
-9,452
|
-11,336
|
-4,782
|
-848
|
-263
|
-15,147
|
-10,306
|
-37,737
|
-3,276
|
-36,273
|
-4,954
|
-1,316
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,415
|
16,969
|
492
|
99,205
|
12,520
|
0
|
0
|
0
|
139,349
|
6,714
|
-
|
-
|
-
|
47,489
|
102,001
|
0
|
62,061
|
86,660
|
65,428
|
82,850
|
65,211
|
62,556
|
123,090
|
62,787
|
16,761
|
0
|
37,610
|
32,360
|
54,553
|
50,036
|
50,028
|
36,717
|
9,891
|
50,023
|
75,046
|
100,064
|
51,980
|
50,262
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
98,311
|
-
|
50,000
|
400,000
|
50,000
|
-
|
0
|
0
|
100,000
|
-
|
-
|
-
|
0
|
-
|
500,000
|
350,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
1,600
|
0
|
200,000
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,016
|
-
|
4,796
|
4,853
|
3,483
|
-
|
|
財務キャッシュフロー
|
-
|
29,895
|
45,660
|
38,518
|
45,748
|
152,155
|
-1,594
|
45,614
|
84,629
|
-61,670
|
-54,860
|
69,634
|
20,741
|
87,250
|
-21,135
|
33,552
|
95,685
|
-
|
-191,373
|
-5,075
|
-21,027
|
-75,285
|
-119,081
|
-6,541
|
18,108
|
-41,634
|
-197,340
|
393,243
|
-376,237
|
-146,988
|
-77,683
|
-67,233
|
-86,417
|
-64,318
|
-69,201
|
-133,023
|
-66,608
|
-17,458
|
39,072
|
-49,553
|
-35,490
|
-54,809
|
-49,702
|
-69,436
|
-459,061
|
25,454
|
-28,474
|
-122,675
|
-79,763
|
128,418
|
-28,852
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
355,934
|
-39,262
|
-84,450
|
39,084
|
213,172
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.4
|
-5.3
|
-9.4
|
4.6
|
21.9
|