|
(単位:千ドル)
|
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
|
197
|
187
|
131
|
131
|
184
|
238
|
231
|
165
|
148
|
145
|
161
|
166
|
166
|
193
|
287
|
315
|
268
|
216
|
257
|
149
|
274
|
168
|
316
|
150
|
143
|
141
|
140
|
688
|
264
|
268
|
255
|
925
|
270
|
293
|
|
営業キャッシュフロー
|
-8,747
|
47,913
|
-21,503
|
-
|
-80,444
|
59,317
|
111,784
|
143,427
|
11,770
|
209,487
|
78,200
|
-8,099
|
10,030
|
44,383
|
109,246
|
23,081
|
37,434
|
32,414
|
33,156
|
12,339
|
25,793
|
22,524
|
16,818
|
18,008
|
25,278
|
-8,812
|
4,849
|
11,672
|
24,500
|
17,474
|
7,773
|
21,657
|
2,116
|
11,841
|
|
資本的支出
|
-29
|
-455
|
-277
|
-826
|
-1,002
|
-383
|
-484
|
-347
|
-123
|
-396
|
-135
|
14
|
-760
|
-3,325
|
-478
|
-417
|
-580
|
-514
|
-725
|
-490
|
-258
|
-592
|
-524
|
-65
|
-25
|
-38
|
-149
|
-149
|
-257
|
-233
|
-180
|
-98
|
-363
|
-157
|
|
投資キャッシュフロー
|
-89,148
|
-107,912
|
-63,497
|
-
|
-131,839
|
-71,342
|
-4,089
|
-1,898
|
-42,443
|
-170,923
|
-40,750
|
-200,457
|
-197,373
|
-7,426
|
-134,026
|
-80,686
|
-160,873
|
-128,596
|
-70,801
|
14,586
|
-96,429
|
-107,527
|
-40,126
|
46,349
|
83,627
|
153,459
|
-16,532
|
-12,706
|
-32,786
|
-98,363
|
-42,432
|
-130,009
|
-71,936
|
-15,802
|
|
配当金の支払額
|
-1
|
1,270
|
1,275
|
1,470
|
1,489
|
1,519
|
2,007
|
2,007
|
2,016
|
2,003
|
2,414
|
1,184
|
1,184
|
1,785
|
2,347
|
2,540
|
2,516
|
2,544
|
2,724
|
2,687
|
2,663
|
2,662
|
3,038
|
3,039
|
3,039
|
3,047
|
2,976
|
3,010
|
2,871
|
2,863
|
2,865
|
2,854
|
2,783
|
2,762
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
5,254
|
0
|
0
|
2,597
|
2,277
|
5,282
|
1,120
|
1,861
|
5,734
|
11,095
|
1,978
|
993
|
-
|
-
|
-
|
-
|
1,481
|
8,143
|
11,043
|
33
|
-
|
-
|
12,484
|
17
|
|
財務キャッシュフロー
|
101,081
|
43,995
|
13,487
|
-
|
311,048
|
-11,843
|
-5,301
|
-185,965
|
8,106
|
-39,877
|
141,754
|
-567
|
214,129
|
-20,933
|
250,056
|
241,328
|
-103,287
|
413,627
|
-306,960
|
-51,956
|
-79,921
|
-5,628
|
170,463
|
-48,735
|
-24,439
|
-44,065
|
-150,447
|
-15,440
|
104,907
|
-10,756
|
15,737
|
61,381
|
112,898
|
-18,652
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,241
|
7,593
|
21,559
|
1,753
|
11,684
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.6
|
14.5
|
39.8
|
3.1
|
20.4
|