|
(単位:千ドル)
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
株式報酬費用
|
75
|
75
|
70
|
65
|
65
|
65
|
65
|
-28
|
81
|
-39
|
9
|
7
|
-13
|
-13
|
-13
|
-13
|
-13
|
-13
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
97
|
98
|
94
|
97
|
181
|
172
|
180
|
179
|
176
|
173
|
51
|
87
|
70
|
86
|
87
|
83
|
0
|
180
|
-
|
-
|
|
営業キャッシュフロー
|
6,562
|
-396
|
-1,098
|
-171
|
165
|
121
|
-
|
-1,027
|
606
|
3,307
|
-832
|
1,103
|
-143
|
4,064
|
-4,223
|
3,008
|
-2,201
|
851
|
804
|
-
|
-2,288
|
1,710
|
-1,426
|
-6
|
4,860
|
-3,925
|
-1,534
|
20,124
|
9,158
|
27,911
|
-16,609
|
-8,358
|
-6,369
|
-2,068
|
1,139
|
-111
|
-1,013
|
-6,176
|
142
|
5,162
|
-5,224
|
-971
|
-779
|
6,199
|
2,670
|
2,741
|
-5,903
|
2,334
|
-1,489
|
-4,086
|
|
資本的支出
|
-180
|
-114
|
-141
|
2
|
-15
|
-65
|
-33
|
-17
|
-5
|
-26
|
-5
|
-19
|
-2
|
-40
|
-41
|
-91
|
-1
|
-13
|
-33
|
-1
|
-21
|
-1
|
-1
|
-3
|
-1
|
-58
|
-20
|
-25
|
-6
|
-5
|
-3
|
-9
|
-7
|
-17
|
-17
|
-3
|
-27
|
-19
|
0
|
-2
|
-3
|
-14
|
-38
|
-3
|
-22
|
-4
|
-1
|
-8
|
-1
|
-7
|
|
投資キャッシュフロー
|
-709
|
-562
|
-38
|
-155
|
-70
|
-414
|
-
|
200
|
-42
|
-70
|
-46
|
-26
|
-152
|
-672
|
-102
|
-124
|
-128
|
-67
|
-89
|
-
|
-253
|
-33
|
-68
|
-48
|
-36
|
-323
|
-212
|
-90
|
-87
|
-461
|
-59
|
-117
|
-44
|
-436
|
-1,302
|
-9,895
|
553
|
-1,948
|
-338
|
-10,378
|
-99
|
-771
|
2,685
|
-1,092
|
-335
|
2,966
|
-1,602
|
-24
|
143
|
561
|
|
自己株式の取得による支出
|
2,406
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,407
|
22
|
0
|
0
|
0
|
0
|
-
|
78
|
6
|
-
|
-
|
-
|
0
|
-234
|
-131
|
21
|
47
|
53
|
4
|
-
|
0
|
0
|
67
|
0
|
-
|
-
|
-
|
492
|
6,017
|
38
|
18
|
0
|
21
|
0
|
0
|
53
|
-
|
-
|
0
|
-92
|
-2
|
-2
|
3
|
90
|
-
|
-
|
-
|
-
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,738
|
-5,904
|
2,327
|
-1,490
|
-4,092
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.4
|
-73.7
|
33.6
|
-11.7
|
-34.3
|