|
(単位:千ドル)
|
3Q13
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,995
|
5,397
|
4,286
|
4,834
|
4,575
|
5,069
|
5,608
|
5,426
|
5,558
|
5,541
|
5,595
|
5,629
|
6,310
|
6,412
|
6,850
|
7,119
|
6,937
|
6,978
|
8,582
|
9,097
|
8,985
|
9,113
|
8,757
|
8,914
|
8,033
|
8,008
|
8,195
|
8,178
|
7,852
|
7,400
|
7,237
|
7,072
|
6,589
|
6,601
|
6,443
|
6,215
|
|
株式報酬費用
|
-
|
258
|
74
|
200
|
1,470
|
142
|
526
|
430
|
355
|
766
|
545
|
501
|
518
|
562
|
732
|
868
|
739
|
1,268
|
2,156
|
2,717
|
3,035
|
4,051
|
1,796
|
-987
|
6,074
|
2,186
|
2,747
|
3,414
|
7,920
|
12,054
|
6,253
|
9,008
|
6,983
|
5,637
|
4,535
|
7,834
|
4,038
|
4,451
|
4,708
|
4,891
|
5,486
|
5,923
|
3,902
|
4,618
|
4,412
|
6,346
|
2,968
|
2,999
|
4,314
|
|
営業キャッシュフロー
|
-
|
12,495
|
16,947
|
19,556
|
14,711
|
14,419
|
19,787
|
23,335
|
17,047
|
12,478
|
14,554
|
22,008
|
15,339
|
14,095
|
18,846
|
-
|
9,848
|
13,572
|
20,358
|
23,092
|
19,042
|
22,441
|
10,542
|
22,204
|
23,788
|
13,649
|
2,674
|
27,148
|
27,376
|
20,832
|
9,507
|
-13,695
|
25,798
|
16,502
|
22,417
|
22,467
|
9,756
|
3,064
|
-822
|
17,383
|
8,639
|
9,381
|
15,885
|
17,601
|
16,785
|
5,661
|
4,552
|
17,742
|
12,923
|
|
資本的支出
|
-
|
-452
|
-250
|
-315
|
-1,009
|
-335
|
-
|
-1,147
|
-1,480
|
-1,389
|
-717
|
-1,123
|
-1,166
|
-640
|
-650
|
-443
|
-465
|
-691
|
-750
|
-3,875
|
-2,471
|
-3,940
|
-3,438
|
-2,715
|
-3,133
|
-1,965
|
-1,137
|
-1,473
|
-2,328
|
-4,381
|
-3,170
|
-4,518
|
-3,170
|
-3,723
|
-2,421
|
-1,806
|
-1,982
|
-1,489
|
-1,342
|
-1,418
|
-2,170
|
-2,619
|
-1,891
|
-1,311
|
-801
|
-1,691
|
-1,616
|
-1,315
|
-2,752
|
|
投資キャッシュフロー
|
-
|
-477
|
-282
|
-347
|
-937
|
-348
|
-652
|
-1,161
|
3,825
|
-9,717
|
-2,220
|
-9,130
|
-96,265
|
-657
|
-666
|
-
|
-36,137
|
-26,941
|
-388
|
-3,875
|
-2,471
|
23,355
|
-3,438
|
-2,715
|
-18,078
|
-1,965
|
-1,137
|
-12,100
|
-2,328
|
-4,381
|
-3,170
|
-184,920
|
-2,451
|
-3,723
|
-2,421
|
-3,721
|
-1,635
|
-1,294
|
-1,103
|
-1,173
|
-2,073
|
-2,430
|
-1,663
|
-1,030
|
-753
|
-1,691
|
-1,616
|
-1,815
|
-2,660
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,314
|
10,552
|
11,929
|
10,306
|
3,408
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
0
|
-3,181
|
-29,241
|
-5,651
|
-4,604
|
-6,489
|
-53,475
|
-6,652
|
-5,800
|
-17,796
|
-10,445
|
-8,336
|
36,805
|
-6,507
|
-12,882
|
-
|
-6,827
|
-7,322
|
-10,204
|
-7,818
|
-7,808
|
-7,841
|
-9,029
|
-8,688
|
-8,984
|
-9,980
|
-7,438
|
-9,652
|
-8,929
|
-13,638
|
-9,055
|
221,835
|
-9,790
|
-16,068
|
-20,851
|
-21,694
|
-19,750
|
-15,849
|
-8,349
|
-9,193
|
-2,426
|
-4,353
|
-1,034
|
-1,223
|
-1,663
|
-6,531
|
-1,263
|
-1,397
|
-1,559
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,984
|
3,970
|
2,936
|
16,427
|
10,171
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.1
|
5.3
|
4.0
|
22.4
|
14.3
|