|
(単位:千ドル)
|
3Q13
|
3Q14
|
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
|
1Q22
|
2Q22
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
-433
|
837
|
1,117
|
1,208
|
1,306
|
1,201
|
1,324
|
1,385
|
1,279
|
1,840
|
1,960
|
1,878
|
1,819
|
1,373
|
1,368
|
1,473
|
1,479
|
1,427
|
1,521
|
1,632
|
1,795
|
2,329
|
1,838
|
3,199
|
3,158
|
3,121
|
2,997
|
2,868
|
2,866
|
2,509
|
2,352
|
2,405
|
|
株式報酬費用
|
575
|
310
|
381
|
324
|
410
|
415
|
375
|
420
|
432
|
484
|
426
|
406
|
407
|
441
|
445
|
438
|
420
|
468
|
460
|
506
|
547
|
462
|
497
|
474
|
442
|
505
|
499
|
511
|
543
|
574
|
758
|
639
|
|
営業キャッシュフロー
|
4,957
|
-1,890
|
11,778
|
4,475
|
5,033
|
9,469
|
-1,396
|
10,877
|
3,188
|
-
|
-6,835
|
32,394
|
6,888
|
6,410
|
7,330
|
24,293
|
10,131
|
3,806
|
-7,877
|
27,920
|
22,282
|
21,671
|
-5,715
|
19,935
|
35,065
|
31,533
|
-10,686
|
38,571
|
22,554
|
17,202
|
31,699
|
18,969
|
|
資本的支出
|
-2,111
|
-1,054
|
-1,027
|
-1,429
|
-611
|
-379
|
-727
|
-1,742
|
-680
|
-1,224
|
-688
|
-1,650
|
-921
|
-1,112
|
-779
|
-1,050
|
-511
|
-1,031
|
-1,045
|
-2,349
|
-760
|
-893
|
-950
|
-1,780
|
-1,947
|
-1,134
|
-1,457
|
-2,381
|
-585
|
-1,492
|
-1,122
|
-2,279
|
|
投資キャッシュフロー
|
-62,277
|
-23,949
|
-64,769
|
-41,379
|
1,995
|
-64,159
|
-20,151
|
-56,540
|
-51,364
|
-
|
-91,014
|
-58,195
|
-18,283
|
-46,938
|
-66,510
|
-51,636
|
-22,191
|
-52,893
|
-56,511
|
-50,047
|
-58,588
|
-420,649
|
-91,665
|
17,505
|
-235,794
|
-88,350
|
-71,465
|
-120,030
|
-146,196
|
-67,475
|
3,334
|
-70,638
|
|
配当金の支払額
|
-
|
1,377
|
1,358
|
1,778
|
1,750
|
1,701
|
1,698
|
2,125
|
2,133
|
2,133
|
2,134
|
2,560
|
3,206
|
3,617
|
3,623
|
3,609
|
4,246
|
4,212
|
4,049
|
4,047
|
4,477
|
4,378
|
4,384
|
4,379
|
4,592
|
4,574
|
4,520
|
4,667
|
4,631
|
5,016
|
5,448
|
5,388
|
|
自己株式の取得による支出
|
-
|
-
|
5,357
|
4,473
|
15,510
|
0
|
1,344
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
2,530
|
23,252
|
502
|
0
|
13,784
|
0
|
0
|
447
|
3,601
|
3,684
|
6,488
|
1,384
|
2,626
|
-
|
33
|
7,324
|
|
財務キャッシュフロー
|
47,890
|
-14,210
|
99,871
|
17,490
|
51,898
|
-28,989
|
74,833
|
14,541
|
34,805
|
-
|
85,684
|
32,936
|
-967
|
56,863
|
53,639
|
44,417
|
13,439
|
32,601
|
91,668
|
5,014
|
41,293
|
384,503
|
88,120
|
34,709
|
212,531
|
-4,436
|
138,518
|
81,807
|
73,307
|
-42,515
|
-26,770
|
69,683
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,190
|
21,969
|
15,710
|
30,577
|
16,690
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
104.2
|
57.3
|
23.0
|
46.2
|
25.0
|