|
(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
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
3,613
|
4,784
|
-
|
6,123
|
6,003
|
5,686
|
-
|
6,390
|
6,836
|
6,550
|
-
|
6,340
|
4,628
|
4,854
|
4,879
|
6,508
|
5,897
|
6,841
|
5,273
|
5,284
|
4,761
|
5,248
|
4,814
|
4,729
|
4,996
|
4,821
|
4,552
|
4,765
|
4,314
|
4,467
|
5,498
|
4,944
|
4,835
|
4,717
|
4,704
|
4,935
|
5,014
|
4,947
|
4,771
|
4,415
|
4,558
|
4,646
|
4,789
|
|
株式報酬費用
|
37,580
|
0
|
0
|
1,403
|
2,875
|
0
|
252
|
200
|
206
|
3,600
|
188
|
183
|
200
|
177
|
197
|
246
|
600
|
633
|
876
|
700
|
532
|
524
|
524
|
657
|
430
|
473
|
1,062
|
894
|
877
|
885
|
869
|
839
|
722
|
1,367
|
1,772
|
2,106
|
2,350
|
1,805
|
2,870
|
8,325
|
2,867
|
3,109
|
4,188
|
3,790
|
3,066
|
2,732
|
|
営業キャッシュフロー
|
-
|
10,045
|
19,981
|
-34,379
|
28,438
|
11,903
|
3,941
|
9,473
|
26,746
|
19,642
|
3,957
|
-2,530
|
32,341
|
16,916
|
-791
|
10,326
|
13,023
|
24,611
|
5,942
|
2,815
|
25,652
|
14,950
|
9,510
|
2,342
|
11,986
|
8,040
|
19,450
|
11,781
|
6,966
|
22,979
|
8,566
|
14,439
|
9,101
|
18,079
|
9,355
|
22,051
|
7,558
|
28,863
|
1,671
|
9,013
|
9,873
|
28,191
|
-66
|
10,195
|
7,880
|
12,594
|
|
資本的支出
|
-
|
-2,444
|
-3,133
|
-2,679
|
-4,123
|
-4,789
|
-6,496
|
-5,920
|
-4,410
|
-4,100
|
-5,653
|
-6,699
|
-5,817
|
-4,655
|
-7,130
|
-1,630
|
-3,924
|
-5,437
|
-5,033
|
-3,896
|
-5,617
|
-5,131
|
-5,626
|
-2,717
|
-2,911
|
-3,694
|
-1,860
|
-2,979
|
-3,001
|
-4,583
|
-2,765
|
-4,862
|
-5,473
|
-2,728
|
-3,639
|
-3,497
|
-4,237
|
-3,606
|
-4,428
|
-4,251
|
-5,092
|
-3,670
|
-4,475
|
-3,790
|
-3,555
|
-3,402
|
|
投資キャッシュフロー
|
-
|
-24,592
|
-5,785
|
-6,135
|
-53,093
|
-6,764
|
-5,203
|
-5,973
|
-5,514
|
-4,278
|
-7,445
|
-7,024
|
-9,871
|
-4,590
|
-5,880
|
17,911
|
-21,325
|
-8,970
|
-3,183
|
5,513
|
-6,180
|
-2,022
|
-6,024
|
-1,445
|
-2,660
|
-3,907
|
-1,447
|
-2,606
|
-2,032
|
-4,553
|
-8,808
|
-21,685
|
-4,861
|
-2,410
|
-171
|
2,578
|
-2,807
|
-3,169
|
-281
|
-3,712
|
-3,613
|
-2,321
|
-4,344
|
2,438
|
-1,485
|
-1,068
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,059
|
2,059
|
2,059
|
2,082
|
2,067
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
80,394
|
-78,994
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
1,073
|
0
|
4,299
|
17,834
|
1,418
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
45,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
9,092
|
-445
|
32,684
|
22,457
|
-265
|
-717
|
-16,865
|
-93
|
-2,040
|
-7,453
|
5
|
-264
|
-242
|
-9,547
|
-2,571
|
-2,060
|
-3,883
|
-3,347
|
-1,018
|
-3,512
|
-2,467
|
47,971
|
-66,831
|
-14
|
-16
|
-81,081
|
-4,147
|
1,209
|
790
|
623
|
-20,815
|
-18
|
703
|
-10,832
|
-16,797
|
-16,392
|
-2,601
|
-5,834
|
-33,388
|
-12,983
|
-15,175
|
-22,729
|
-14,978
|
-6,367
|
-10,243
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,521
|
-4,541
|
6,405
|
4,325
|
9,192
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.8
|
-4.6
|
5.5
|
4.1
|
8.6
|