|
(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
|
297
|
246
|
310
|
234
|
294
|
328
|
325
|
381
|
494
|
490
|
420
|
408
|
335
|
229
|
216
|
218
|
224
|
200
|
204
|
99
|
217
|
-188
|
9
|
12
|
14
|
6
|
43
|
-24
|
14
|
15
|
16
|
40
|
21
|
20
|
17
|
19
|
32
|
22
|
34
|
23
|
26
|
31
|
42
|
35
|
43
|
43
|
40
|
42
|
|
株式報酬費用
|
435
|
673
|
657
|
745
|
803
|
998
|
1,142
|
1,086
|
998
|
1,009
|
1,384
|
1,287
|
1,263
|
1,156
|
1,224
|
1,837
|
1,553
|
1,807
|
-263
|
639
|
6,103
|
-120
|
199
|
330
|
353
|
369
|
707
|
1,318
|
1,579
|
1,507
|
1,397
|
1,466
|
2,069
|
2,062
|
1,912
|
1,886
|
1,979
|
1,798
|
1,687
|
1,638
|
2,750
|
1,882
|
1,910
|
1,985
|
2,042
|
1,899
|
3,614
|
1,308
|
|
営業キャッシュフロー
|
-9,364
|
-9,878
|
-11,190
|
-10,393
|
-13,506
|
-15,117
|
-12,038
|
-9,291
|
-9,956
|
-8,827
|
-7,889
|
-9,102
|
-10,910
|
-10,150
|
-9,417
|
-9,920
|
-13,074
|
-12,355
|
-
|
-4,653
|
-3,739
|
-
|
-
|
-6,265
|
-11,029
|
-9,227
|
-11,905
|
-13,963
|
-12,948
|
-29,005
|
-17,599
|
-23,681
|
-20,681
|
-15,763
|
-13,596
|
-15,104
|
-19,513
|
-19,976
|
-17,312
|
-14,027
|
-23,969
|
-17,031
|
-20,803
|
-22,963
|
-21,776
|
-24,609
|
-20,140
|
-19,281
|
|
資本的支出
|
-809
|
-236
|
-320
|
-44
|
-674
|
-1,306
|
-312
|
-48
|
-125
|
-40
|
-272
|
-119
|
-274
|
-131
|
-169
|
-111
|
-150
|
-184
|
-263
|
0
|
0
|
-17
|
-13
|
-25
|
-4
|
-55
|
-63
|
-24
|
-10
|
-18
|
-20
|
-19
|
-12
|
-28
|
-73
|
1
|
-104
|
-21
|
-44
|
-165
|
-31
|
-180
|
-50
|
-3
|
-47
|
-36
|
-67
|
-11
|
|
投資キャッシュフロー
|
-853
|
-463
|
-541
|
-183
|
-615
|
-1,190
|
36
|
488
|
90
|
41
|
-51
|
-101
|
-271
|
-127
|
-169
|
-111
|
-150
|
-182
|
-
|
180
|
10
|
-
|
-
|
-25
|
-4
|
-55
|
-63
|
-24
|
-10
|
-18
|
-20
|
-19
|
-12
|
-28
|
-73
|
-9,628
|
5,335
|
4,336
|
-44
|
-165
|
-31
|
-180
|
-50
|
-3
|
-47
|
-36
|
-67
|
-11
|
|
財務キャッシュフロー
|
18,073
|
55,140
|
-18
|
33,723
|
139
|
-4
|
-182
|
32,468
|
4,327
|
4,508
|
2,431
|
1,108
|
37,826
|
-206
|
-176
|
540
|
-30
|
6
|
-
|
0
|
0
|
-
|
-
|
4,707
|
568
|
39,212
|
96,540
|
8,111
|
-
|
-
|
-
|
821
|
29,643
|
10,076
|
0
|
56,041
|
51
|
96
|
282
|
604
|
74,464
|
0
|
0
|
77
|
-
|
-
|
0
|
59
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-22,966
|
-21,823
|
-24,645
|
-20,207
|
-19,292
|