|
(単位:千ドル)
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,839
|
3,824
|
3,885
|
3,772
|
|
株式報酬費用
|
420
|
235
|
624
|
475
|
593
|
498
|
761
|
545
|
1,291
|
378
|
663
|
351
|
512
|
159
|
656
|
377
|
436
|
593
|
121
|
488
|
448
|
599
|
648
|
780
|
672
|
|
営業キャッシュフロー
|
17,316
|
-21,166
|
-1,527
|
2,850
|
-2,419
|
54,841
|
29,483
|
33,416
|
31,376
|
34,847
|
-27,248
|
47,136
|
48,231
|
445
|
11,555
|
18,600
|
-1,618
|
11,989
|
-11,487
|
18,939
|
9,519
|
7,715
|
10,694
|
32,781
|
16,340
|
|
資本的支出
|
-451
|
-689
|
-1,309
|
-763
|
-1,050
|
-277
|
-152
|
-416
|
-861
|
-130
|
-341
|
-610
|
-708
|
-923
|
-165
|
-643
|
-1,442
|
-881
|
-3,685
|
-2,765
|
-5,039
|
-2,054
|
-3,131
|
-2,466
|
-1,048
|
|
投資キャッシュフロー
|
-70,040
|
-71,567
|
-315,516
|
-124,065
|
-27,232
|
-180,370
|
105,016
|
-188,632
|
-152,956
|
-112,592
|
-35,238
|
-26,390
|
-118,402
|
-20,084
|
-25,299
|
-57,006
|
50,301
|
-22,389
|
-105,985
|
-101,741
|
-99,918
|
-48,696
|
25,838
|
23,453
|
75,955
|
|
配当金の支払額
|
2,597
|
2,595
|
2,596
|
2,599
|
2,597
|
2,602
|
2,597
|
2,776
|
2,776
|
2,784
|
2,786
|
3,615
|
3,615
|
3,620
|
3,805
|
3,838
|
3,559
|
3,757
|
3,762
|
3,962
|
3,964
|
5,073
|
5,335
|
5,338
|
5,077
|
|
自己株式の取得による支出
|
1
|
336
|
0
|
36
|
110
|
446
|
0
|
75
|
191
|
607
|
90
|
0
|
41
|
361
|
2,953
|
1,242
|
2,082
|
153
|
3
|
76
|
44
|
127
|
49
|
342
|
219
|
|
長期借入金の返済による支出
|
49
|
51
|
52
|
53
|
54
|
49,748
|
56
|
57
|
59
|
59
|
60
|
63
|
21
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
135,556
|
147,216
|
328,991
|
6,529
|
106,862
|
142,784
|
-9,286
|
-760
|
204,437
|
-31,734
|
-33,303
|
-3,622
|
74,246
|
106,578
|
-65,966
|
37,659
|
16,486
|
426,279
|
9,841
|
-289,364
|
85,663
|
62,721
|
-38,607
|
-45,095
|
-117,146
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,480
|
5,661
|
7,563
|
30,315
|
15,292
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.7
|
8.3
|
10.7
|
42.9
|
21.7
|