|
(単位:千ドル)
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q20
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
7,569
|
7,256
|
7,567
|
7,776
|
8,037
|
8,378
|
8,834
|
9,347
|
9,478
|
9,236
|
9,542
|
9,505
|
9,477
|
9,337
|
9,128
|
8,887
|
9,706
|
8,742
|
9,689
|
8,949
|
8,823
|
8,498
|
8,201
|
8,544
|
8,667
|
9,006
|
9,549
|
9,952
|
10,512
|
10,383
|
11,532
|
10,873
|
10,346
|
|
株式報酬費用
|
14,641
|
277
|
-
|
404
|
328
|
349
|
487
|
365
|
391
|
599
|
494
|
510
|
585
|
586
|
769
|
632
|
811
|
965
|
799
|
832
|
1,977
|
2,177
|
869
|
1,086
|
1,204
|
1,201
|
536
|
825
|
474
|
615
|
515
|
318
|
196
|
|
営業キャッシュフロー
|
-
|
-7,763
|
-
|
-
|
-13,604
|
-
|
-
|
-669
|
-
|
-
|
-4,781
|
-
|
-
|
-3,320
|
-
|
-
|
-8,321
|
-
|
-
|
25,614
|
-
|
-
|
3,737
|
-
|
-
|
3,172
|
-
|
-
|
-2,988
|
-
|
-
|
-8,110
|
-
|
|
資本的支出
|
-
|
-13,418
|
-
|
-
|
-13,332
|
-
|
-
|
-8,013
|
-
|
-
|
-5,181
|
-
|
-
|
-4,456
|
-
|
-
|
-8,703
|
-
|
-
|
-3,913
|
-
|
-
|
-7,566
|
-
|
-
|
-17,620
|
-
|
-
|
-8,898
|
-
|
-
|
-8,599
|
-
|
|
投資キャッシュフロー
|
-
|
-13,418
|
-
|
-
|
-13,144
|
-
|
-
|
-8,006
|
-
|
-
|
-5,179
|
-
|
-
|
-4,455
|
-
|
-
|
-8,699
|
-
|
-
|
-3,907
|
-
|
-
|
-7,561
|
-
|
-
|
-18,327
|
-
|
-
|
-8,942
|
-
|
-
|
-8,258
|
-
|
|
長期借入れによる収入
|
-
|
8,000
|
-
|
-
|
8,000
|
-
|
-
|
12,000
|
-
|
-
|
5,000
|
-
|
-
|
15,000
|
-
|
-
|
19,000
|
-
|
-
|
-
|
-
|
-
|
5,000
|
-
|
-
|
15,000
|
-
|
-
|
20,000
|
-
|
-
|
40,000
|
-
|
|
長期借入金の返済による支出
|
-
|
5,172
|
-
|
-
|
1,320
|
-
|
-
|
6,355
|
-
|
-
|
1,350
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
11,803
|
-
|
-
|
11,323
|
-
|
-
|
8,158
|
-
|
-
|
6,226
|
-
|
-
|
13,842
|
-
|
-
|
21,274
|
-
|
-
|
-26,093
|
-
|
-
|
-3,571
|
-
|
-
|
24,404
|
-
|
-
|
16,961
|
-
|
-
|
39,417
|
-
|
|
フリーキャッシュフロー
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|