|
(単位:千ドル)
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
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
|
1Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
2,081
|
2,144
|
1,994
|
2,014
|
2,017
|
2,021
|
2,023
|
2,078
|
2,005
|
2,074
|
2,097
|
2,076
|
2,152
|
2,717
|
2,193
|
2,651
|
2,562
|
2,977
|
3,457
|
3,629
|
3,642
|
3,672
|
3,471
|
3,340
|
3,334
|
3,301
|
3,288
|
3,390
|
3,411
|
3,961
|
3,361
|
3,707
|
5,009
|
3,901
|
3,618
|
3,637
|
3,658
|
3,907
|
3,856
|
3,854
|
3,961
|
3,915
|
3,978
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
471
|
1,096
|
1,120
|
1,327
|
10,270
|
0
|
0
|
410
|
494
|
366
|
624
|
886
|
870
|
248
|
852
|
1,193
|
1,101
|
1,127
|
1,093
|
1,204
|
1,808
|
36
|
724
|
871
|
328
|
4,015
|
1,673
|
813
|
667
|
537
|
589
|
699
|
941
|
1,944
|
2,051
|
2,492
|
2,474
|
1,592
|
2,506
|
7,434
|
2,970
|
1,875
|
2,356
|
|
営業キャッシュフロー
|
-123
|
-203
|
-345
|
-358
|
9,772
|
55,004
|
-41,566
|
28,195
|
34,632
|
3,844
|
-32,206
|
22,881
|
15,076
|
41,890
|
-33,808
|
751
|
40,079
|
41,331
|
-48,208
|
21,436
|
7,659
|
74,819
|
-85,988
|
37,779
|
-30,096
|
81,764
|
-11,497
|
299
|
-3,040
|
-40,003
|
-33,077
|
21,667
|
-43,041
|
30,014
|
19,926
|
24,790
|
39,415
|
35,797
|
217
|
54,554
|
989
|
55,352
|
26,410
|
27,770
|
56,916
|
65,118
|
36,579
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-1,595
|
-1,763
|
-1,671
|
-2,266
|
-2,574
|
-3,072
|
-2,956
|
-2,203
|
-2,034
|
-2,059
|
-3,449
|
-3,572
|
-8,551
|
-16,546
|
-10,787
|
-11,919
|
-7,448
|
-5,360
|
-9,287
|
-4,964
|
-2,473
|
-2,244
|
-3,317
|
-3,690
|
-3,297
|
-1,908
|
-1,570
|
-1,908
|
-1,270
|
-1,705
|
-1,146
|
-2,594
|
-2,650
|
-2,130
|
-2,904
|
-2,739
|
-4,494
|
-5,126
|
-4,594
|
-9,022
|
-4,599
|
-4,657
|
-5,465
|
|
投資キャッシュフロー
|
-
|
-
|
4
|
-
|
-1,595
|
-1,763
|
-1,671
|
-2,266
|
-2,574
|
-3,072
|
-2,956
|
-2,157
|
-2,033
|
-2,058
|
-3,449
|
-3,572
|
-8,539
|
-16,544
|
-10,787
|
-11,919
|
-7,448
|
-5,313
|
-9,137
|
-4,964
|
-2,473
|
-2,229
|
-3,317
|
-3,690
|
-2,396
|
-1,906
|
-1,570
|
-1,908
|
-1,270
|
-1,705
|
-1,146
|
-2,594
|
-2,650
|
-2,130
|
-2,904
|
-2,739
|
-4,494
|
-5,678
|
-5,094
|
-9,022
|
-4,949
|
-4,807
|
-5,655
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
964
|
-1,917
|
953
|
1,017
|
974
|
-
|
770
|
763
|
182
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,983
|
12,529
|
3,352
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,484
|
19
|
0
|
205
|
57
|
0
|
0
|
319
|
301
|
0
|
0
|
877
|
1,445
|
2,967
|
0
|
5,477
|
2,376
|
|
財務キャッシュフロー
|
116,146
|
2
|
-2
|
0
|
-2,972
|
-28,203
|
7,008
|
-13,946
|
-17,971
|
8,835
|
-4,148
|
4,709
|
-1,164
|
-27,527
|
-2,151
|
-10,038
|
35
|
-6,451
|
17,553
|
-2,735
|
3,264
|
-27,622
|
31,866
|
-6,429
|
11,021
|
-47,566
|
-5,777
|
-1,803
|
-2,063
|
42,395
|
27,007
|
-8,961
|
55,953
|
-44,339
|
-23,359
|
-10,085
|
-4,041
|
-5,414
|
995
|
-36,015
|
-1,175
|
-10,403
|
-12,884
|
-24,118
|
-9,650
|
-4,064
|
-18,498
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,816
|
18,748
|
52,317
|
60,461
|
31,114
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0
|
5.2
|
13.1
|
14.8
|
9.3
|