|
(単位:千ドル)
|
1Q12
|
1Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q17
|
2Q17
|
3Q17
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
5,362
|
-
|
4,508
|
4,469
|
4,422
|
4,218
|
4,015
|
4,029
|
3,811
|
3,808
|
3,954
|
3,926
|
3,957
|
4,201
|
4,115
|
4,023
|
4,048
|
3,512
|
3,285
|
3,561
|
3,457
|
3,254
|
3,194
|
3,127
|
2,993
|
3,032
|
3,250
|
3,026
|
3,019
|
3,080
|
3,080
|
3,231
|
3,658
|
3,636
|
3,688
|
|
株式報酬費用
|
1,121
|
812
|
604
|
-
|
-
|
450
|
-
|
-
|
671
|
-
|
-
|
1,016
|
-
|
-
|
841
|
-
|
-
|
720
|
-
|
-
|
271
|
-
|
-
|
630
|
-
|
-
|
689
|
-
|
-
|
1,052
|
-
|
-
|
412
|
-
|
-
|
|
営業キャッシュフロー
|
-9,382
|
206
|
-1,460
|
-
|
-
|
-3,765
|
-
|
-
|
-7,005
|
-
|
-
|
5,855
|
-
|
-
|
1,383
|
-
|
-
|
5,141
|
-
|
-
|
-2,506
|
-
|
-
|
12,059
|
-
|
-
|
4,467
|
-
|
-
|
18,786
|
-
|
-
|
10,365
|
-
|
-
|
|
資本的支出
|
-3,518
|
-3,738
|
-1,094
|
-
|
-
|
-2,846
|
-
|
-
|
-6,185
|
-
|
-
|
-2,178
|
-
|
-
|
-3,030
|
-
|
-
|
-2,440
|
-
|
-
|
-2,849
|
-529
|
-651
|
-491
|
-1,062
|
-3,091
|
-1,070
|
-2,995
|
-2,685
|
-3,065
|
-3,073
|
-4,986
|
-2,430
|
-3,270
|
-3,871
|
|
投資キャッシュフロー
|
-4,254
|
-3,807
|
-1,106
|
-
|
-
|
-2,878
|
-
|
-
|
-4,724
|
-
|
-
|
-2,290
|
-
|
-
|
-2,945
|
-
|
-
|
-2,440
|
-
|
-
|
-2,849
|
-
|
-
|
-491
|
-
|
-
|
-1,070
|
-
|
-
|
-3,065
|
-
|
-
|
-2,430
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
723
|
-
|
-
|
2,998
|
-
|
-
|
1,469
|
-
|
-
|
-
|
-
|
-
|
732
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,138
|
-
|
-
|
3,100
|
-
|
-
|
9,198
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
0
|
-101
|
-
|
-
|
-3,456
|
-
|
-
|
-1,879
|
-
|
-
|
-374
|
-
|
-
|
-1,157
|
-
|
-
|
-258
|
-
|
-
|
-114
|
-
|
-
|
-625
|
-
|
-
|
-10,567
|
-
|
-
|
-25,103
|
-
|
-
|
-13,978
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|