|
(単位:千ドル)
|
1Q14
|
2Q14
|
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
|
|
減価償却費
|
4,000
|
6,000
|
4,000
|
7,000
|
7,000
|
9,000
|
10,000
|
12,000
|
12,000
|
13,000
|
14,000
|
14,000
|
13,000
|
13,000
|
12,000
|
12,000
|
11,000
|
11,000
|
9,000
|
10,000
|
10,000
|
10,000
|
10,000
|
11,000
|
10,000
|
7,000
|
6,000
|
5,000
|
6,000
|
6,000
|
6,000
|
5,000
|
4,000
|
5,000
|
5,000
|
5,000
|
6,000
|
6,000
|
7,000
|
7,000
|
7,000
|
9,000
|
8,000
|
10,000
|
11,000
|
10,000
|
11,000
|
20,000
|
|
株式報酬費用
|
-
|
-3,000
|
-5,000
|
8,000
|
7,000
|
6,000
|
6,000
|
8,000
|
6,000
|
6,000
|
5,000
|
6,000
|
6,000
|
5,000
|
5,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,000
|
4,000
|
4,000
|
4,000
|
2,000
|
4,000
|
3,000
|
4,000
|
4,000
|
4,000
|
4,000
|
17,000
|
|
営業キャッシュフロー
|
3,000
|
67,000
|
-40,000
|
78,000
|
-13,000
|
94,000
|
163,000
|
80,000
|
89,000
|
66,000
|
31,000
|
49,000
|
-21,000
|
-53,000
|
-33,000
|
-8,000
|
-30,000
|
-
|
23,000
|
75,000
|
-20,000
|
69,000
|
101,000
|
74,000
|
6,000
|
68,000
|
59,000
|
56,000
|
-4,000
|
8,000
|
24,000
|
2,000
|
-22,000
|
-29,000
|
45,000
|
-
|
-6,000
|
85,000
|
4,000
|
105,000
|
81,000
|
21,000
|
74,000
|
122,000
|
-16,000
|
45,000
|
43,000
|
83,000
|
|
資本的支出
|
-6,000
|
-12,000
|
-14,000
|
-7,000
|
-3,000
|
-3,000
|
-2,000
|
-3,000
|
-1,000
|
-1,000
|
-1,000
|
-1,000
|
-1,000
|
0
|
-2,000
|
-1,000
|
-1,000
|
-2,000
|
-2,000
|
-6,000
|
-
|
-
|
-4,000
|
-5,000
|
-3,000
|
-2,000
|
-2,000
|
-1,000
|
-1,000
|
-1,000
|
-2,000
|
-1,000
|
-
|
-
|
-1,000
|
-2,000
|
-5,000
|
-6,000
|
-4,000
|
-2,000
|
-1,000
|
-3,000
|
-2,000
|
-3,000
|
-6,000
|
-4,000
|
-4,000
|
-7,000
|
|
投資キャッシュフロー
|
-6,000
|
-4,000
|
-14,000
|
-43,000
|
-186,000
|
-43,000
|
-173,000
|
-121,000
|
-
|
-
|
-1,000
|
8,000
|
-2,000
|
0
|
-1,000
|
11,000
|
-1,000
|
-
|
-1,000
|
-6,000
|
-
|
-
|
-4,000
|
-5,000
|
22,000
|
-2,000
|
-1,000
|
3,000
|
-7,000
|
-91,000
|
-1,000
|
3,000
|
2,000
|
-27,000
|
-1,000
|
-61,000
|
-5,000
|
-38,000
|
-4,000
|
-1,000
|
-188,000
|
0
|
-2,000
|
-114,000
|
-5,000
|
-11,000
|
-3,000
|
-571,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,000
|
33,000
|
11,000
|
5,000
|
1,000
|
1,000
|
10,000
|
7,000
|
5,000
|
8,000
|
19,000
|
0
|
10,000
|
|
財務キャッシュフロー
|
78,000
|
-4,000
|
0
|
-8,000
|
133,000
|
-55,000
|
40,000
|
-12,000
|
-57,000
|
125,000
|
-35,000
|
-80,000
|
16,000
|
47,000
|
34,000
|
-3,000
|
13,000
|
-
|
-24,000
|
-38,000
|
-10,000
|
-63,000
|
-63,000
|
-2,000
|
-2,000
|
-2,000
|
-2,000
|
-2,000
|
-2,000
|
1,000
|
-2,000
|
-3,000
|
-1,000
|
-
|
-
|
-5,000
|
-34,000
|
-13,000
|
-7,000
|
-1,000
|
-4,000
|
-11,000
|
-10,000
|
-8,000
|
-17,000
|
-23,000
|
-5,000
|
384,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
119,000
|
-22,000
|
41,000
|
39,000
|
76,000
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
20.8
|
-3.7
|
6.5
|
6.2
|
7.9
|