|
(単位:千ドル)
|
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
|
2,406
|
2,382
|
2,224
|
3,533
|
2,930
|
2,997
|
3,398
|
3,836
|
3,248
|
4,642
|
4,451
|
4,298
|
4,156
|
4,182
|
4,666
|
4,196
|
3,908
|
3,910
|
4,674
|
4,032
|
4,294
|
4,295
|
5,282
|
6,513
|
4,370
|
4,333
|
4,834
|
6,084
|
3,919
|
3,850
|
5,022
|
4,235
|
4,299
|
4,304
|
6,111
|
4,865
|
4,644
|
4,622
|
7,360
|
5,780
|
5,596
|
5,632
|
8,393
|
6,382
|
6,297
|
6,205
|
|
営業キャッシュフロー
|
13,630
|
12,323
|
1,338
|
2,503
|
3,553
|
3,287
|
13,930
|
9,326
|
1,298
|
14,006
|
22,398
|
4,574
|
-
|
9,765
|
8,360
|
4,533
|
15,781
|
9,517
|
-3,610
|
51,723
|
-12,003
|
5,652
|
1,477
|
30,089
|
8,807
|
16,893
|
22,825
|
32,159
|
2,569
|
40,441
|
50,765
|
2,815
|
20,375
|
15,226
|
40,382
|
54,923
|
64,334
|
23,864
|
55,291
|
69,109
|
59,962
|
29,024
|
35,077
|
35,592
|
52,583
|
32,863
|
|
資本的支出
|
-4,028
|
-7,553
|
-3,780
|
-2,960
|
-3,945
|
-3,733
|
-3,528
|
-4,929
|
-6,000
|
-6,925
|
-7,267
|
-6,301
|
-11,413
|
-10,118
|
-12,340
|
-12,251
|
-12,635
|
-9,582
|
-14,744
|
-9,723
|
-8,678
|
-8,410
|
-8,006
|
-10,889
|
-5,631
|
-9,329
|
-7,618
|
-5,741
|
-7,219
|
-6,878
|
-6,139
|
-5,962
|
-5,623
|
-6,310
|
-9,477
|
-9,054
|
-10,193
|
-9,442
|
-8,793
|
-6,044
|
-13,793
|
-12,411
|
-10,697
|
-10,565
|
-5,348
|
-8,272
|
|
投資キャッシュフロー
|
-3,130
|
-9,928
|
-5,045
|
-3,719
|
-3,702
|
-4,459
|
-9,420
|
-8,006
|
-14,962
|
-7,113
|
-6,094
|
-9,562
|
-
|
-10,129
|
-8,738
|
-11,771
|
-12,876
|
-8,797
|
-14,884
|
-9,669
|
-18,622
|
-7,352
|
-8,722
|
-10,066
|
-5,451
|
-12,176
|
-8,695
|
-4,254
|
-3,769
|
-11,954
|
-9,110
|
-8,180
|
-15,258
|
-229
|
-6,333
|
-508,582
|
-31,152
|
-103,049
|
15,237
|
-69,903
|
-34,586
|
-35,678
|
10,481
|
-625
|
-19,619
|
-60,569
|
|
自己株式の取得による支出
|
-
|
-96
|
572
|
169
|
4,946
|
4,178
|
4,722
|
3,468
|
796
|
922
|
8,203
|
8,978
|
7,592
|
5,974
|
7,624
|
7,227
|
7,589
|
2,607
|
3,015
|
1,073
|
4,426
|
13,777
|
10,950
|
5,756
|
4,329
|
3,390
|
3,783
|
5,561
|
6,093
|
13,436
|
1,229
|
6,117
|
14,494
|
18,069
|
8,015
|
128
|
50,001
|
0
|
-
|
-
|
34,958
|
42,002
|
11,000
|
39,220
|
4,850
|
20,516
|
|
長期借入れによる収入
|
0
|
0
|
6,789
|
-3
|
0
|
-1
|
3,725
|
2,882
|
3,591
|
0
|
-
|
-
|
7,865
|
0
|
-
|
-
|
0
|
431
|
-
|
-
|
-
|
-
|
3,067
|
0
|
0
|
3,216
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
345,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,117
|
1,067
|
1,193
|
1,331
|
1,449
|
5,018
|
5,057
|
1,357
|
3,554
|
4,684
|
1,342
|
1,276
|
5,763
|
1,331
|
1,411
|
1,423
|
1,463
|
1,408
|
1,657
|
1,562
|
1,600
|
1,615
|
2,328
|
1,941
|
2,060
|
2,072
|
2,002
|
5,265
|
28,860
|
613
|
538
|
593
|
522
|
128
|
968
|
67,464
|
200,074
|
50,152
|
98
|
8,009
|
41
|
115
|
38
|
37
|
44
|
104
|
|
財務キャッシュフロー
|
-1,472
|
-8,553
|
4,445
|
7,084
|
-3,721
|
-5,571
|
-7,033
|
1,962
|
13,472
|
-1,261
|
-11,718
|
10,315
|
-
|
-802
|
-10,828
|
1,110
|
17,804
|
16,922
|
11,229
|
-742
|
-3,888
|
-10,382
|
-11,449
|
12,456
|
-3,026
|
-227
|
-6,639
|
-5,191
|
-16,492
|
-8,696
|
4,648
|
-994
|
-13,931
|
-16,162
|
-13,548
|
428,111
|
86,613
|
-47,083
|
-13,579
|
-10,716
|
-22,816
|
-33,842
|
-14,503
|
-30,202
|
-4,347
|
-18,373
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,613
|
24,380
|
25,027
|
47,235
|
24,591
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.9
|
14.3
|
14.3
|
24.6
|
13.4
|