|
(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
|
78
|
488
|
337
|
438
|
1,096
|
1,006
|
854
|
78
|
1,026
|
1,238
|
804
|
795
|
1,812
|
3,022
|
3,647
|
1,892
|
2,945
|
2,402
|
2,813
|
3,548
|
2,239
|
6,760
|
1,892
|
849
|
3,134
|
2,706
|
2,090
|
2,884
|
-1,829
|
4,568
|
1,332
|
4,329
|
4,182
|
4,260
|
3,482
|
3,599
|
3,710
|
2,998
|
3,008
|
6,178
|
6,779
|
2,849
|
8,024
|
4,517
|
7,769
|
562
|
2,669
|
5,552
|
3,384
|
-1,736
|
1,167
|
1,527
|
|
営業キャッシュフロー
|
9,360
|
16,148
|
16,168
|
26,512
|
10,069
|
21,600
|
38,932
|
31,290
|
14,513
|
34,037
|
34,193
|
34,658
|
21,960
|
36,497
|
36,139
|
9,101
|
18,286
|
-
|
33,029
|
39,343
|
36,394
|
57,976
|
38,830
|
93,140
|
47,769
|
99,817
|
61,294
|
91,700
|
50,077
|
97,355
|
48,219
|
97,547
|
39,612
|
99,459
|
45,297
|
81,057
|
35,054
|
94,228
|
49,209
|
82,099
|
42,338
|
87,871
|
50,072
|
91,604
|
65,917
|
96,741
|
48,481
|
130,195
|
54,651
|
124,244
|
75,879
|
139,488
|
|
資本的支出
|
-23,355
|
-29,535
|
-56,017
|
-50,641
|
-86,759
|
-101,747
|
-86,723
|
-106,714
|
-117,774
|
-64,913
|
-57,947
|
-40,416
|
-16,273
|
-8,537
|
-21,443
|
-4,987
|
-15,926
|
-17,034
|
-32,591
|
-40,337
|
-35,384
|
-113,979
|
-51,569
|
-65,634
|
-36,339
|
-51,482
|
-46,325
|
-37,003
|
-45,275
|
-22,123
|
-30,483
|
-11,189
|
-6,185
|
-9,250
|
-13,958
|
-15,820
|
-20,230
|
-23,588
|
-44,243
|
-46,163
|
-41,397
|
-65,005
|
-52,646
|
-79,474
|
-98,613
|
-48,537
|
-28,686
|
-29,016
|
-18,368
|
-23,169
|
-23,991
|
-51,749
|
|
投資キャッシュフロー
|
-23,312
|
-29,508
|
-52,298
|
-48,830
|
-86,738
|
-101,357
|
-86,513
|
-105,915
|
-117,553
|
-64,846
|
-57,169
|
-38,590
|
-16,163
|
-8,481
|
-21,223
|
-4,964
|
-15,590
|
-
|
-32,484
|
-40,147
|
-34,681
|
-630,289
|
-50,879
|
-63,814
|
-34,653
|
-41,296
|
-32,278
|
-36,263
|
-42,070
|
-21,726
|
-30,394
|
-10,909
|
-4,206
|
-6,063
|
-13,397
|
-15,522
|
-19,714
|
-23,156
|
-43,545
|
-43,530
|
-40,861
|
-64,448
|
-48,082
|
-79,262
|
-98,573
|
-48,142
|
-28,379
|
-26,920
|
-18,041
|
-22,354
|
-23,381
|
-51,181
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
185,310
|
110,488
|
96,467
|
87,739
|
83,841
|
58,872
|
73,467
|
84,413
|
97,794
|
84,515
|
103,006
|
112,491
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
68,482
|
69,169
|
137,163
|
70,867
|
69,916
|
66,864
|
64,649
|
142,981
|
68,342
|
74,338
|
76,006
|
81,589
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
460,770
|
237,332
|
250,113
|
-
|
242,002
|
253,612
|
998,724
|
-
|
|
財務キャッシュフロー
|
13,950
|
13,358
|
36,128
|
22,318
|
76,669
|
79,757
|
47,581
|
74,624
|
103,040
|
30,810
|
22,976
|
3,932
|
-5,797
|
-28,016
|
-14,916
|
-4,079
|
-2,754
|
-
|
59
|
-72
|
708,746
|
-139,632
|
12,352
|
-32,057
|
-12,988
|
-58,746
|
-29,016
|
-55,429
|
-8,015
|
-75,629
|
-17,825
|
-86,638
|
-35,309
|
-93,493
|
-31,652
|
-65,785
|
-15,325
|
-71,087
|
-5,658
|
-38,540
|
-1,506
|
-23,398
|
-2,015
|
-12,337
|
32,653
|
-48,598
|
-20,032
|
-103,340
|
-36,622
|
-101,890
|
-52,500
|
-79,743
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,179
|
36,283
|
101,075
|
51,888
|
87,739
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41.1
|
14.8
|
40.4
|
20.7
|
34.8
|