|
(単位:千ドル)
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
37
|
72
|
92
|
103
|
105
|
95
|
88
|
77
|
72
|
67
|
62
|
43
|
6
|
8
|
8
|
7
|
8
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
488
|
515
|
548
|
517
|
510
|
585
|
505
|
481
|
515
|
506
|
479
|
445
|
416
|
431
|
408
|
441
|
378
|
285
|
-
|
-
|
-
|
-
|
-
|
1,010
|
972
|
1,209
|
1,117
|
1,155
|
1,073
|
1,220
|
1,331
|
1,694
|
2,069
|
2,754
|
3,451
|
3,434
|
3,403
|
3,839
|
4,351
|
4,308
|
|
営業キャッシュフロー
|
-7,827
|
-8,743
|
-9,147
|
-8,829
|
-6,898
|
-7,984
|
-8,105
|
-
|
-7,414
|
-5,637
|
-6,819
|
-5,602
|
-5,776
|
-5,268
|
-6,587
|
-5,738
|
-6,474
|
-7,770
|
-6,989
|
-7,466
|
-9,969
|
-8,716
|
-7,400
|
-7,749
|
-6,286
|
-12,559
|
-10,061
|
-10,249
|
-10,664
|
-13,253
|
-10,696
|
-14,258
|
-30,238
|
-19,094
|
-16,791
|
-27,965
|
-17,362
|
-34,018
|
-36,058
|
-32,295
|
|
資本的支出
|
-25
|
-361
|
-290
|
-98
|
-48
|
-23
|
-9
|
-30
|
-18
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-21
|
0
|
0
|
0
|
-
|
-
|
-58
|
-31
|
-5
|
0
|
-4
|
-16
|
-
|
-
|
-20
|
0
|
-
|
-
|
0
|
|
投資キャッシュフロー
|
-25
|
-361
|
-29,069
|
10,098
|
-2,329
|
5,810
|
14,901
|
-
|
-18
|
0
|
-
|
-
|
-23,007
|
1,094
|
-17,738
|
3,509
|
13,651
|
-3,504
|
-15,432
|
39,742
|
2,000
|
26,445
|
0
|
0
|
-39,000
|
-27,099
|
-6,800
|
1,950
|
-135,180
|
194,992
|
-57,920
|
-4
|
-2,016
|
-126,231
|
-68,103
|
6,188
|
-3,717
|
28,583
|
57,992
|
52,253
|
|
財務キャッシュフロー
|
-987
|
-825
|
-746
|
-809
|
11,413
|
-694
|
1,403
|
-
|
-224
|
293
|
7,480
|
38,495
|
-1,272
|
-408
|
20,683
|
192
|
973
|
3,772
|
25,624
|
6,265
|
8,940
|
104,261
|
0
|
6
|
17
|
-
|
-
|
-
|
120,397
|
37
|
273
|
110
|
87,978
|
141,807
|
94
|
15,301
|
0
|
-
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-27,985
|
-17,362
|
-
|
-
|
-32,295
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4613.6
|