|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
40
|
3,261
|
1,450
|
398
|
25
|
774
|
1,204
|
1,204
|
1,204
|
1,203
|
1,204
|
1,204
|
1,203
|
1,204
|
1,306
|
1,306
|
1,317
|
1,344
|
1,345
|
1,344
|
1,345
|
1,345
|
1,345
|
1,357
|
1,359
|
622
|
260
|
287
|
319
|
295
|
505
|
503
|
499
|
501
|
395
|
403
|
1,328
|
-764
|
595
|
833
|
820
|
1,006
|
1,265
|
1,650
|
1,237
|
1,236
|
|
営業キャッシュフロー
|
17,617
|
140,885
|
72,363
|
12,736
|
32,439
|
36,322
|
57,010
|
47,263
|
-4,678
|
-24,465
|
6,456
|
29,048
|
63,199
|
-91,137
|
-12,132
|
-
|
12,011
|
35,085
|
85,322
|
-8,907
|
39,738
|
3,504
|
85,697
|
46,100
|
-13,236
|
51,650
|
39,227
|
63,705
|
-32,782
|
-10,020
|
-39,206
|
-8,329
|
32,055
|
-18,780
|
14,946
|
9,173
|
-53,461
|
99,757
|
4,308
|
152,230
|
-13,365
|
-56,078
|
837
|
43,292
|
124,303
|
13,806
|
|
資本的支出
|
-3,146
|
-678
|
-941
|
72
|
-394
|
89
|
-753
|
-760
|
-126
|
18
|
-148
|
-2
|
-45
|
-190
|
-83
|
-284
|
-1,058
|
-856
|
-3,994
|
-493
|
-446
|
-51
|
-75
|
-41
|
-512
|
-127
|
-421
|
-326
|
-145
|
-115
|
-177
|
-1,208
|
-3,526
|
3,238
|
-37
|
-6,055
|
-2,353
|
-1,445
|
-229
|
-2,463
|
-2,975
|
-2,563
|
-2,096
|
-1,535
|
-1,583
|
-2,860
|
|
投資キャッシュフロー
|
137,911
|
-318,048
|
-72,243
|
-44,605
|
33,730
|
-3,846
|
-113,214
|
-64,403
|
-1,630
|
-70,169
|
-1,249
|
6,278
|
79,541
|
-91,812
|
55,747
|
-
|
-11,804
|
5,231
|
-34,171
|
-2,601
|
-63,874
|
47,061
|
-25,485
|
-71,530
|
233,657
|
-114,580
|
-73,664
|
-17,778
|
-18,863
|
-14,175
|
-27,648
|
13,602
|
-19,461
|
-4,355
|
36,525
|
-86,625
|
37,709
|
113,197
|
-83,295
|
-55,367
|
44,820
|
2,243
|
-3,469
|
6,725
|
-24,361
|
-11,568
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
1,579
|
1,840
|
1,809
|
1,578
|
1,783
|
1,784
|
3,223
|
1,459
|
1,601
|
1,593
|
1,595
|
1,591
|
1,601
|
1,795
|
1,792
|
1,771
|
1,750
|
1,726
|
1,693
|
1,683
|
1,670
|
1,679
|
1,680
|
1,680
|
1,634
|
1,588
|
1,549
|
-1
|
11
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
9,635
|
6,927
|
4,000
|
5,000
|
4,506
|
4,101
|
53,017
|
-1
|
1,999
|
1
|
0
|
0
|
5,011
|
2,333
|
4,549
|
4,290
|
7,986
|
2,011
|
0
|
0
|
-
|
-
|
-
|
7,187
|
5,000
|
0
|
1,729
|
614
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
0
|
0
|
212
|
2,782
|
3,375
|
2,531
|
-11,214
|
-8,767
|
-5,809
|
69,616
|
-6,289
|
-5,885
|
75,405
|
-
|
-3,668
|
-14,905
|
-1,660
|
-11,720
|
-21,544
|
-4,196
|
-8,352
|
-11,342
|
-13,791
|
-3,808
|
-5,579
|
-5,720
|
-3,749
|
-1,754
|
-1,899
|
-9,879
|
-4,312
|
-2,511
|
-5,129
|
6,894
|
-2,379
|
-2,442
|
-2,437
|
21,804
|
3,113
|
-2,442
|
-2,443
|
-3,418
|
-21,651
|
-2,447
|
-13,149
|
-3,382
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-58,641
|
-1,259
|
41,757
|
122,720
|
10,946
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-27.9
|
-0.6
|
20.1
|
57.8
|
5.1
|