|
(単位:千ドル)
|
1Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q14
|
2Q14
|
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
|
-
|
-
|
-
|
-
|
-
|
1,952
|
3,020
|
2,501
|
2,745
|
3,000
|
3,538
|
3,261
|
3,009
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-73
|
-102
|
-87
|
-444
|
241
|
11,138
|
-11,506
|
5,339
|
1,908
|
2,995
|
-9,450
|
-10,136
|
2,763
|
-6,711
|
10,999
|
11,395
|
792
|
-3,061
|
5,083
|
-10,212
|
-
|
-3,025
|
4,443
|
-4,900
|
13,948
|
-1,500
|
19,191
|
548
|
24,241
|
26,235
|
20,410
|
28,964
|
31,821
|
32,637
|
23,831
|
27,135
|
35,862
|
29,101
|
49,822
|
43,063
|
151
|
51,272
|
44,341
|
33,447
|
34,498
|
41,461
|
61,126
|
46,898
|
17,862
|
39,986
|
31,009
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-1,185
|
-6,097
|
-4,769
|
-10,419
|
-3,040
|
3,327
|
0
|
-5,113
|
-10,749
|
-7,044
|
-1,947
|
-2,348
|
-2,406
|
-326
|
-1,070
|
-3,819
|
-2,306
|
-5,922
|
-3,701
|
-10,077
|
-6,109
|
-5,065
|
-6,469
|
-926
|
-6,337
|
-4,591
|
-5,696
|
-12,627
|
-13,741
|
-19,449
|
-9,258
|
-16,992
|
-20,567
|
-24,510
|
-15,554
|
-22,332
|
-24,308
|
-15,766
|
-9,886
|
-20,302
|
-23,685
|
-25,690
|
-30,424
|
-32,515
|
-18,756
|
-19,567
|
|
投資キャッシュフロー
|
-
|
0
|
0
|
-42,740
|
0
|
-1,535
|
-2,707
|
-4,917
|
-10,950
|
-3,286
|
9,758
|
-23,387
|
-4,074
|
10,748
|
-7,996
|
-3,387
|
-9,150
|
-2,297
|
-95
|
-1,111
|
-
|
-1,746
|
-5,796
|
-3,661
|
-44,255
|
-6,385
|
-4,852
|
-6,413
|
-785
|
-6,253
|
-4,613
|
-5,738
|
-12,468
|
-13,744
|
-18,811
|
-10,394
|
-16,789
|
-20,919
|
-24,482
|
-15,688
|
-22,391
|
-24,418
|
-13,520
|
-10,192
|
-17,610
|
-23,684
|
-25,803
|
-18,190
|
-30,437
|
-19,358
|
-19,569
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
550
|
669
|
645
|
607
|
540
|
819
|
685
|
670
|
760
|
1,410
|
1,544
|
1,513
|
-
|
-
|
1,268
|
1,268
|
1,311
|
1,310
|
1,311
|
1,311
|
3,099
|
3,097
|
3,098
|
3,575
|
3,579
|
4,289
|
4,290
|
4,269
|
4,239
|
5,168
|
5,168
|
5,168
|
7,048
|
7,047
|
7,048
|
6,984
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,826
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
43,291
|
0
|
100
|
0
|
43,338
|
7,699
|
10,973
|
488
|
7,881
|
-1,222
|
3,302
|
32,921
|
13,286
|
-16,542
|
1,877
|
18,687
|
-1,029
|
-3,055
|
158
|
-272
|
-
|
3,166
|
8,086
|
36,853
|
16,450
|
3,173
|
-9,205
|
-720
|
2,553
|
-17,072
|
-18,297
|
-2,072
|
-4,777
|
-31,673
|
-5,267
|
-18,318
|
-3,004
|
-19,915
|
-3,564
|
-3,287
|
-4,545
|
-13,099
|
-21,837
|
-16,686
|
-23,641
|
-23,073
|
-21,149
|
-7,437
|
-7,487
|
-35,643
|
-34,959
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,436
|
16,474
|
-14,653
|
21,230
|
11,442
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.8
|
7.4
|
-5.7
|
8.2
|
4.7
|