|
(単位:千ドル)
|
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
|
324
|
401
|
201
|
144
|
196
|
136
|
218
|
206
|
311
|
185
|
443
|
226
|
-
|
341
|
179
|
211
|
257
|
202
|
175
|
153
|
295
|
392
|
341
|
374
|
393
|
1,095
|
857
|
906
|
418
|
644
|
571
|
683
|
632
|
631
|
1,204
|
2,201
|
1,909
|
6,445
|
7,160
|
56,598
|
29,755
|
14,679
|
9,698
|
9,998
|
11,471
|
|
営業キャッシュフロー
|
-1,557
|
-1,809
|
-2,251
|
-2,861
|
-
|
-3,984
|
-4,040
|
-2,786
|
-2,688
|
-2,183
|
-2,764
|
-1,122
|
-2,278
|
-2,033
|
-2,468
|
-2,273
|
-3,548
|
-3,687
|
-3,893
|
-4,719
|
-5,076
|
-5,659
|
-6,534
|
-6,164
|
-6,867
|
-7,488
|
-8,012
|
-5,400
|
-6,900
|
-6,400
|
-4,600
|
-4,600
|
-5,200
|
-6,700
|
-5,600
|
-6,300
|
-6,300
|
-12,500
|
-17,700
|
-14,900
|
-24,000
|
-32,800
|
-12,600
|
43,500
|
48,700
|
|
資本的支出
|
-
|
-1
|
-15
|
-32
|
-8
|
-19
|
-20
|
0
|
0
|
-4
|
0
|
0
|
1
|
-
|
-
|
-5
|
-2
|
-10
|
-6
|
0
|
-5
|
-
|
-
|
-
|
-4
|
-4
|
0
|
-5
|
-13
|
-
|
-
|
0
|
-6
|
-
|
-
|
-
|
-
|
-11
|
-8
|
-191
|
-8
|
-5
|
-9
|
-1
|
-58
|
|
投資キャッシュフロー
|
-
|
-1
|
-30
|
-1,258
|
-
|
-19
|
-20
|
0
|
0
|
-4
|
-228
|
371
|
239
|
-
|
-
|
-5
|
-2
|
-10
|
-6
|
441
|
103
|
-
|
-
|
-
|
-4
|
-4
|
0
|
-5
|
-13
|
-
|
-
|
0
|
-6
|
-
|
-
|
-
|
-
|
-115,244
|
-120,921
|
4,040
|
6,443
|
22,937
|
-7,915
|
-91,443
|
-125,360
|
|
財務キャッシュフロー
|
9,479
|
3,382
|
282
|
1,309
|
-
|
5,000
|
70
|
5,699
|
-1
|
10,000
|
0
|
0
|
13,944
|
288
|
537
|
700
|
16,302
|
-
|
-
|
-
|
-
|
-4
|
53,963
|
-195
|
-42
|
-125
|
2
|
0
|
-5
|
14,032
|
-282
|
342
|
0
|
-
|
-
|
39,401
|
123,558
|
938
|
152,749
|
2,275
|
57,063
|
3,218
|
15,689
|
218,154
|
-99,900
|
|
フリーキャッシュフロー
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
|
|
|
-24,008
|
-32,805
|
-12,609
|
43,499
|
48,642
|
|
FCFマージン(%)
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-38.6
|
65.9
|
53.0
|