|
(単位:千ドル)
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
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
|
60
|
66
|
99
|
90
|
-
|
130
|
934
|
870
|
925
|
919
|
867
|
811
|
819
|
825
|
835
|
800
|
806
|
753
|
701
|
659
|
650
|
628
|
221
|
221
|
220
|
40
|
52
|
47
|
38
|
31
|
29
|
29
|
29
|
296
|
281
|
232
|
232
|
-
|
-
|
-
|
-
|
-
|
52
|
54
|
55
|
40
|
40
|
40
|
39
|
36
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
122
|
114
|
114
|
95
|
57
|
42
|
117
|
46
|
515
|
69
|
146
|
169
|
118
|
347
|
171
|
162
|
8
|
90
|
85
|
40
|
18
|
378
|
111
|
111
|
106
|
202
|
126
|
198
|
124
|
280
|
34
|
41
|
33
|
29
|
198
|
37
|
83
|
26
|
28
|
37
|
36
|
-15
|
18
|
3,555
|
|
営業キャッシュフロー
|
-
|
-360
|
-924
|
-348
|
-
|
-3,566
|
-465
|
-2,352
|
-1,391
|
-1,958
|
-445
|
-
|
-256
|
-4,176
|
-3,356
|
-1,152
|
-
|
122
|
-1,822
|
-1,488
|
-903
|
-726
|
-972
|
-1,050
|
-1,361
|
134
|
-559
|
-1,311
|
-856
|
-570
|
-734
|
106
|
-497
|
-681
|
-288
|
-282
|
-825
|
-852
|
-395
|
-485
|
-1,534
|
-584
|
-544
|
-225
|
-557
|
-1,177
|
-285
|
-496
|
-2,717
|
1,408
|
|
資本的支出
|
-
|
0
|
-6
|
-12
|
-
|
-2
|
-27
|
-38
|
10
|
-31
|
-
|
-
|
-
|
-
|
-42
|
-13
|
-101
|
0
|
-
|
-
|
-4
|
-1
|
-4
|
6
|
-1
|
-4
|
-1
|
-3
|
-4
|
-
|
-3
|
-18
|
-17
|
12
|
-2
|
-4
|
-9
|
-3
|
-2
|
-7
|
-5
|
-18
|
-1
|
-2
|
-
|
-
|
-
|
-
|
0
|
0
|
|
投資キャッシュフロー
|
-
|
27
|
-107
|
-7,561
|
-4,426
|
-
|
2,785
|
946
|
-
|
204
|
240
|
-
|
187
|
-37
|
-7
|
-110
|
-
|
-49
|
-29
|
166
|
-35
|
-32
|
-4
|
-20
|
22
|
55
|
-5
|
-3
|
-71
|
12
|
-7
|
-75
|
-1,199
|
-9
|
-2
|
-6
|
-24
|
-31
|
-549
|
-273
|
-58
|
-68
|
-83
|
-71
|
-49
|
-762
|
-1,300
|
-4
|
-2,900
|
-800
|
|
財務キャッシュフロー
|
-
|
0
|
-42
|
-
|
-
|
-
|
-306
|
3,199
|
-
|
-59
|
-166
|
-
|
-709
|
9,765
|
2,856
|
646
|
-
|
83
|
1,486
|
1,434
|
0
|
499
|
372
|
1,424
|
5,097
|
8
|
1,500
|
651
|
2,776
|
-1
|
1,000
|
166
|
3,278
|
0
|
-140
|
-247
|
-129
|
660
|
700
|
2,000
|
0
|
664
|
95
|
817
|
120
|
3,535
|
349
|
128
|
5,756
|
593
|
|
フリーキャッシュフロー
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-2,717
|
1,408
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-156.8
|
84.4
|