|
(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
|
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
|
-
|
-
|
43
|
44
|
273
|
295
|
208
|
124
|
132
|
130
|
-
|
-
|
-
|
-
|
184
|
171
|
180
|
196
|
198
|
196
|
195
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
503
|
992
|
1,101
|
1,395
|
1,641
|
1,650
|
1,821
|
1,946
|
2,100
|
2,078
|
2,728
|
3,526
|
3,926
|
3,598
|
4,263
|
4,162
|
4,137
|
3,966
|
4,951
|
5,584
|
5,165
|
6,210
|
6,879
|
6,516
|
5,948
|
4,912
|
6,135
|
5,692
|
5,377
|
5,670
|
6,035
|
7,072
|
7,027
|
7,002
|
7,475
|
10,012
|
7,317
|
7,596
|
11,524
|
10,818
|
9,811
|
9,753
|
|
営業キャッシュフロー
|
-6,536
|
-8,939
|
-11,516
|
-20,836
|
-19,414
|
-23,287
|
-23,688
|
-17,467
|
-
|
-13,296
|
29,663
|
55,605
|
41,834
|
42,288
|
-8,569
|
14,627
|
6,069
|
15,656
|
-6,669
|
43,854
|
34,180
|
22,577
|
20,570
|
29,535
|
17,254
|
36,198
|
-25,315
|
40,451
|
42,769
|
66,325
|
27,671
|
99,722
|
74,018
|
73,338
|
61,937
|
67,398
|
-8,999
|
84,644
|
55,398
|
72,439
|
78,438
|
123,048
|
|
資本的支出
|
-152
|
-187
|
-
|
-
|
-111
|
-341
|
-29
|
-449
|
-340
|
-172
|
-356
|
-631
|
-2,717
|
-1,773
|
-3,323
|
-875
|
-1,351
|
-889
|
-836
|
-826
|
-2,403
|
-1,481
|
-428
|
-725
|
-276
|
-515
|
-108
|
-461
|
-113
|
-940
|
-176
|
-56
|
-65
|
-164
|
-568
|
-270
|
-244
|
-570
|
-798
|
-65
|
-188
|
-689
|
|
投資キャッシュフロー
|
-152
|
-187
|
-
|
-
|
-111
|
-341
|
-29
|
-449
|
-
|
-172
|
-19,117
|
-747
|
-2,717
|
-1,773
|
-3,323
|
-875
|
-1,351
|
-889
|
-367,647
|
-2,241
|
-2,403
|
-1,481
|
-428
|
-725
|
-276
|
-515
|
-572,177
|
-461
|
-113
|
-940
|
-176
|
-41,717
|
-3,822
|
-25,097
|
-18,128
|
-8,906
|
-248,963
|
-11,762
|
-9,680
|
-2,915
|
-30,868
|
-20,069
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
32,337
|
-
|
-
|
-
|
7,641
|
-
|
-
|
-
|
25,000
|
-
|
-
|
0
|
25,025
|
-
|
-
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
666
|
667
|
667
|
667
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,500
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-265
|
-637
|
50,549
|
-622
|
-194
|
85,825
|
50
|
-433
|
-
|
24,554
|
-388
|
-50,063
|
-33,074
|
-33,672
|
169
|
51
|
407
|
1,414
|
323,120
|
-12,211
|
-12,032
|
-12,403
|
-11,468
|
-8,829
|
-26,508
|
-42,498
|
517,764
|
-23,966
|
-31,252
|
-25,823
|
68,297
|
-45,236
|
-95,413
|
-67,826
|
-54,146
|
-114,208
|
149,028
|
-41,277
|
-25,236
|
-48,370
|
-14,818
|
-21,821
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84,074
|
54,600
|
72,374
|
78,250
|
122,359
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46.2
|
30.7
|
38.5
|
37.4
|
59.6
|