|
(単位:千ドル)
|
3Q12
|
3Q13
|
4Q13
|
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
|
1Q26
|
2Q26
|
|
営業キャッシュフロー
|
2,045
|
2,290
|
1,184
|
2,633
|
4,726
|
3,464
|
4,448
|
2,388
|
6,317
|
3,354
|
3,303
|
2,771
|
7,379
|
3,740
|
5,140
|
3,721
|
6,138
|
3,769
|
5,872
|
3,491
|
6,316
|
4,243
|
5,944
|
3,745
|
6,470
|
3,782
|
5,770
|
3,588
|
5,948
|
1,241
|
4,554
|
4,322
|
5,184
|
2,697
|
3,165
|
4,287
|
4,318
|
2,618
|
4,071
|
2,807
|
4,597
|
1,657
|
2,242
|
3,146
|
4,219
|
1,689
|
171
|
|
資本的支出
|
-226
|
-292
|
-568
|
70
|
6
|
45
|
364
|
125
|
178
|
599
|
908
|
267
|
1,077
|
665
|
1,197
|
732
|
183
|
449
|
1,789
|
831
|
286
|
2,411
|
2,245
|
-11,257
|
-922
|
-415
|
-1,728
|
-799
|
-592
|
-1,180
|
-926
|
-1,701
|
-739
|
-939
|
-423
|
-2,191
|
-666
|
-79
|
-133
|
-187
|
-424
|
-1,818
|
-754
|
-598
|
-647
|
-1,866
|
-398
|
|
投資キャッシュフロー
|
-220
|
-20,539
|
-20,419
|
-111
|
-38
|
-64
|
-387
|
-148
|
-4,450
|
-642
|
-961
|
-293
|
-2,424
|
-695
|
-1,218
|
-756
|
-277
|
-469
|
-1,814
|
-874
|
-15,422
|
-2,568
|
-2,349
|
13,300
|
-961
|
-435
|
-1,798
|
-1,940
|
-647
|
-1,209
|
-1,481
|
-1,723
|
-767
|
-963
|
-473
|
-2,204
|
-699
|
-79
|
-133
|
-289
|
-350
|
-1,818
|
-739
|
-600
|
-645
|
-2,367
|
-398
|
|
財務キャッシュフロー
|
-733
|
12,732
|
17,861
|
-6,368
|
-3,069
|
-1,876
|
-2,080
|
-2,047
|
-6,487
|
-3,246
|
-2,644
|
-2,420
|
-2,567
|
-1,846
|
-1,067
|
-1,745
|
-1,643
|
-1,747
|
-1,958
|
-1,124
|
-1,793
|
-1,763
|
-1,996
|
-1,419
|
273
|
-1,386
|
-2,156
|
-1,418
|
-1,651
|
-1,087
|
-1,627
|
-1,440
|
-1,706
|
-1,761
|
-1,883
|
-1,948
|
-1,981
|
-2,126
|
-2,406
|
-1,761
|
-1,889
|
-1,987
|
-2,113
|
-1,872
|
-1,500
|
-1,380
|
-1,072
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,488
|
2,548
|
3,573
|
-177
|
-227
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.0
|
9.4
|
13.1
|
-0.7
|
-0.9
|