|
(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
|
2,077
|
696
|
852
|
846
|
683
|
353
|
926
|
585
|
503
|
702
|
323
|
459
|
317
|
486
|
567
|
913
|
769
|
911
|
825
|
1,058
|
860
|
1,168
|
966
|
1,309
|
1,175
|
1,350
|
3,386
|
4,445
|
11,134
|
4,952
|
7,880
|
4,296
|
4,048
|
2,881
|
3,320
|
3,714
|
3,313
|
3,627
|
3,439
|
4,026
|
3,427
|
2,831
|
3,430
|
4,013
|
3,739
|
|
営業キャッシュフロー
|
6,277
|
41,087
|
-27,876
|
7,761
|
4,324
|
6,270
|
6,816
|
8,490
|
9,407
|
3,614
|
16,833
|
12,545
|
14,281
|
9,450
|
-
|
23,121
|
20,730
|
20,768
|
13,058
|
22,661
|
15,963
|
14,095
|
6,462
|
39,772
|
36,998
|
21,656
|
35,848
|
31,769
|
47,686
|
51,125
|
-36,998
|
49,354
|
11,006
|
1,027
|
7,935
|
8,992
|
25,246
|
-15,970
|
16,348
|
21,214
|
36,979
|
-2,957
|
9,136
|
24,404
|
36,482
|
|
資本的支出
|
-729
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,967
|
-
|
|
投資キャッシュフロー
|
-22,268
|
-126,571
|
-89,656
|
-46,913
|
-125,993
|
20,542
|
-157,827
|
-77,155
|
-59,116
|
29,780
|
-217,634
|
-105,097
|
-86,820
|
65,248
|
-
|
74,671
|
-70,735
|
-14,537
|
-211,743
|
-357,116
|
63,024
|
-281,744
|
-32,155
|
-355,179
|
-105,659
|
-69,198
|
156,631
|
80,882
|
-90,659
|
-105,522
|
507,537
|
-13,794
|
284,161
|
-284,998
|
-4,280
|
-32,402
|
208,985
|
-102,478
|
-119,759
|
-97,838
|
-269,955
|
-155,610
|
-411,181
|
-29,184
|
70,496
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
801
|
802
|
802
|
-
|
801
|
802
|
801
|
802
|
801
|
802
|
801
|
802
|
801
|
802
|
801
|
802
|
801
|
802
|
801
|
802
|
|
自己株式の取得による支出
|
93
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
574
|
113
|
253
|
0
|
0
|
-
|
-
|
4
|
2
|
7,553
|
17,559
|
24,998
|
14,414
|
35,586
|
186
|
0
|
0
|
-
|
-
|
0
|
0
|
1,316
|
50,614
|
13
|
24,771
|
77,185
|
4,438
|
0
|
0
|
81
|
3,212
|
0
|
-1
|
128
|
2,099
|
0
|
0
|
|
財務キャッシュフロー
|
101,254
|
103,038
|
38,804
|
55,221
|
111,163
|
-8,374
|
89,046
|
111,640
|
59,498
|
-21,824
|
192,219
|
55,607
|
126,111
|
-102,781
|
-
|
51,252
|
2,535
|
-69,220
|
236,040
|
240,193
|
3,850
|
278,183
|
254,343
|
166,621
|
94,776
|
113,960
|
-128,851
|
-24,326
|
-106,613
|
84,923
|
-160,006
|
-338,068
|
-308,714
|
293,504
|
-3,995
|
-56,382
|
-285,179
|
248,846
|
187,041
|
65,241
|
73,813
|
331,394
|
181,447
|
-130,344
|
-5,729
|
|
フリーキャッシュフロー
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,437
|
-
|
|
FCFマージン(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20.6
|
-
|