|
(単位:千ドル)
|
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
|
|
減価償却費
|
3,359
|
3,745
|
3,897
|
4,123
|
4,454
|
5,172
|
5,902
|
5,775
|
6,034
|
5,634
|
6,079
|
5,668
|
5,734
|
4,991
|
5,169
|
5,649
|
5,990
|
5,869
|
6,415
|
6,767
|
6,175
|
6,234
|
6,271
|
6,425
|
5,117
|
5,226
|
4,312
|
4,591
|
3,828
|
3,548
|
3,660
|
3,785
|
4,284
|
4,791
|
4,191
|
4,091
|
4,894
|
4,523
|
4,585
|
4,684
|
4,408
|
4,358
|
3,898
|
3,416
|
2,569
|
|
株式報酬費用
|
9,438
|
8,355
|
9,453
|
9,167
|
7,531
|
16,412
|
5,892
|
5,900
|
6,241
|
6,706
|
5,907
|
6,846
|
9,908
|
9,580
|
9,097
|
8,972
|
10,247
|
8,903
|
8,635
|
15,556
|
7,191
|
6,592
|
6,177
|
6,454
|
5,001
|
5,445
|
6,385
|
5,157
|
4,450
|
4,403
|
3,498
|
4,487
|
5,189
|
4,507
|
4,708
|
3,891
|
3,273
|
2,427
|
2,632
|
3,189
|
2,953
|
2,956
|
3,346
|
3,279
|
3,166
|
|
営業キャッシュフロー
|
1,526
|
8,008
|
-3,157
|
-9,300
|
2,745
|
-1,657
|
-490
|
-1,577
|
-535
|
5,370
|
5,017
|
7,702
|
4,194
|
5,205
|
3,443
|
5,124
|
7,416
|
8,850
|
7,581
|
-357
|
-
|
13,093
|
5,550
|
-3,861
|
22,005
|
15,423
|
5,479
|
9,677
|
1,021
|
-1,803
|
-7,465
|
-6,085
|
-6,662
|
-8,925
|
-12,101
|
-9,991
|
5,477
|
-5,799
|
2,049
|
-2,003
|
1,800
|
5,855
|
-7,895
|
-2,827
|
12,722
|
|
資本的支出
|
-7,534
|
-3,207
|
-5,174
|
-8,858
|
-5,594
|
-10,210
|
-6,308
|
-3,477
|
-3,087
|
-3,767
|
-5,473
|
-4,867
|
-4,854
|
-4,615
|
-5,332
|
-4,283
|
-3,473
|
-4,011
|
-2,905
|
-2,500
|
-2,745
|
-3,134
|
-3,505
|
-2,789
|
-1,726
|
-2,257
|
-2,816
|
-2,594
|
-2,646
|
-2,633
|
-3,379
|
-2,501
|
-2,452
|
-3,348
|
-3,855
|
-3,243
|
-2,371
|
-2,340
|
-2,560
|
-1,621
|
-1,970
|
-1,709
|
-2,675
|
-1,965
|
-1,525
|
|
投資キャッシュフロー
|
-5,549
|
-2,835
|
-5,174
|
-8,858
|
-5,594
|
-10,210
|
-6,308
|
-3,477
|
-3,087
|
-3,767
|
-5,473
|
-4,867
|
-4,854
|
-4,615
|
-5,332
|
-4,283
|
-3,473
|
-30,102
|
-26,079
|
-2,500
|
-
|
-3,134
|
-3,505
|
-2,789
|
-2,864
|
111,059
|
4,684
|
-2,594
|
-2,646
|
-2,633
|
9,421
|
-14,594
|
493
|
-3,348
|
-3,855
|
-3,243
|
-2,371
|
-2,340
|
-2,560
|
-1,621
|
-1,970
|
-1,709
|
-2,675
|
-1,965
|
-1,525
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,713
|
7,829
|
11,571
|
12,543
|
0
|
11,530
|
13,573
|
0
|
4,680
|
-
|
-
|
-
|
-
|
-
|
-
|
12,657
|
6,098
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
5,177
|
29,367
|
3,861
|
1,058
|
586
|
532
|
398
|
2,203
|
3,475
|
3,145
|
7,253
|
64,369
|
15,340
|
770
|
-51
|
1,824
|
15,319
|
-369
|
2,268
|
-476
|
-
|
-888
|
-724
|
-3,119
|
-13,528
|
-31,867
|
-8,904
|
-14,415
|
-13,755
|
-1,012
|
-12,391
|
-14,422
|
-533
|
-5,188
|
-2,914
|
-1,009
|
-37
|
-371
|
-2,766
|
-2,109
|
-13,275
|
-6,820
|
-3,239
|
-716
|
-529
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-170
|
4,146
|
-10,570
|
-4,792
|
11,197
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.4
|
9.0
|
-23.6
|
-10.2
|
25.9
|