|
(単位:千ドル)
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,749
|
1,769
|
1,406
|
-
|
1,081
|
990
|
1,023
|
939
|
815
|
738
|
715
|
1,033
|
486
|
633
|
762
|
593
|
711
|
560
|
591
|
687
|
|
株式報酬費用
|
95
|
27
|
27
|
-40
|
1,376
|
475
|
483
|
483
|
400
|
542
|
488
|
483
|
474
|
474
|
479
|
475
|
440
|
436
|
451
|
433
|
369
|
229
|
234
|
235
|
214
|
175
|
164
|
163
|
175
|
195
|
194
|
181
|
170
|
160
|
138
|
115
|
106
|
82
|
34
|
55
|
6
|
100
|
105
|
105
|
82
|
106
|
148
|
-39
|
|
営業キャッシュフロー
|
-2,518
|
-49,317
|
28,956
|
20,663
|
-36,862
|
-29,192
|
73,807
|
-20,744
|
56,438
|
-
|
-3,270
|
-
|
105,296
|
-
|
32,012
|
33,561
|
19,797
|
-5,105
|
-38,436
|
66,680
|
17,764
|
-115,641
|
29,586
|
28,072
|
-37,663
|
-96,546
|
17,859
|
15,783
|
59,391
|
17,522
|
46,759
|
30,782
|
142,604
|
-24,441
|
17,034
|
71,468
|
-31,384
|
-40,079
|
44,885
|
-999
|
-9,938
|
-39,518
|
74,089
|
23,430
|
26,743
|
-38,448
|
32,715
|
3,173
|
|
資本的支出
|
-708
|
-810
|
-185
|
-246
|
-368
|
-563
|
-1,111
|
-924
|
-484
|
-205
|
-236
|
-160
|
-505
|
-190
|
-244
|
-638
|
-221
|
-356
|
-680
|
-2,705
|
-330
|
-1,392
|
-525
|
-867
|
-241
|
-237
|
-439
|
-308
|
-268
|
-367
|
-21
|
-122
|
-121
|
-329
|
-191
|
-60
|
-52
|
-104
|
-127
|
-417
|
-390
|
-161
|
-194
|
-354
|
-265
|
-59
|
-295
|
-546
|
|
投資キャッシュフロー
|
-11,684
|
-93,927
|
2,279
|
28,084
|
28,075
|
-26,419
|
6,494
|
-24,278
|
-2,769
|
-
|
-11,471
|
-
|
-10,624
|
-
|
-27,457
|
-29,987
|
-14,317
|
-26,838
|
-8,094
|
-30,622
|
2,944
|
9,136
|
-11,471
|
-1,761
|
-15,177
|
-19,511
|
19,625
|
59,239
|
35,411
|
28,697
|
68,185
|
15,324
|
-33,669
|
-67,083
|
-75,017
|
-159,973
|
-46,541
|
-66,208
|
-32,036
|
-14,439
|
-146
|
-14,079
|
-17,043
|
7,305
|
16,857
|
-6,417
|
-56,041
|
36,856
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-7,716
|
524
|
386
|
1,280
|
0
|
3,726
|
241
|
5,480
|
9,749
|
7,969
|
6,457
|
8,301
|
40
|
14,245
|
6,151
|
12,326
|
3,520
|
7
|
1,149
|
3,506
|
5,514
|
13,755
|
24,191
|
7,250
|
2,634
|
5,841
|
7,322
|
6,680
|
6,189
|
5,346
|
5,770
|
999
|
2,800
|
3,173
|
6,494
|
3,818
|
2,724
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
-
|
-
|
50,000
|
0
|
0
|
165,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
115,000
|
0
|
59,000
|
85,000
|
30,000
|
60,000
|
60,000
|
20,000
|
80,000
|
20,000
|
30,000
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
-
|
24,000
|
0
|
45,000
|
80,000
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
155,000
|
40,000
|
75,000
|
200,000
|
25,000
|
95,000
|
95,000
|
89,000
|
50,000
|
95,000
|
0
|
30,000
|
40,000
|
0
|
30,000
|
20,000
|
|
財務キャッシュフロー
|
-185,674
|
26,517
|
-2,519
|
-17,209
|
-21,640
|
-38,671
|
1,988
|
15,093
|
-31,426
|
-
|
-13,395
|
-
|
-67,261
|
-
|
-41,524
|
-47,558
|
29,320
|
26,652
|
27,270
|
-8,813
|
-1,976
|
71,817
|
-22,070
|
-18,201
|
37,664
|
133,852
|
-27,841
|
-66,817
|
8,832
|
-15,881
|
14,931
|
-27,998
|
-207,127
|
-64,813
|
8,731
|
62,206
|
85,475
|
113,285
|
-11,746
|
-10,434
|
19,377
|
49,199
|
-56,955
|
-32,381
|
-40,072
|
72,499
|
6,171
|
-22,690
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,076
|
26,478
|
-38,507
|
32,420
|
2,627
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
79.4
|
95.4
|
-134.2
|
109.7
|
8.7
|