|
(単位:千ドル)
|
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
|
-
|
-
|
-
|
-
|
7
|
9
|
15
|
15
|
15
|
15
|
296
|
258
|
329
|
329
|
329
|
329
|
436
|
436
|
431
|
432
|
432
|
431
|
433
|
431
|
431
|
430
|
429
|
429
|
426
|
558
|
498
|
499
|
504
|
503
|
504
|
502
|
501
|
447
|
474
|
478
|
479
|
478
|
479
|
477
|
|
株式報酬費用
|
52
|
575
|
200
|
164
|
103
|
125
|
249
|
239
|
228
|
216
|
186
|
183
|
272
|
464
|
680
|
607
|
426
|
446
|
1,110
|
1,005
|
760
|
749
|
675
|
640
|
634
|
1,033
|
1,165
|
1,142
|
1,063
|
1,017
|
741
|
497
|
480
|
527
|
528
|
577
|
581
|
383
|
305
|
372
|
301
|
279
|
135
|
116
|
|
営業キャッシュフロー
|
-1,339
|
-5,692
|
-3,356
|
-3,930
|
-4,528
|
-3,776
|
-3,384
|
-2,728
|
-289
|
-
|
-3,029
|
-5,331
|
-9,622
|
-5,397
|
-2,811
|
-4,903
|
-3,466
|
-5,306
|
-8,547
|
-3,140
|
-4,296
|
-4,002
|
-2,919
|
-4,061
|
-6,708
|
-9,907
|
-9,432
|
-8,923
|
-7,695
|
-10,457
|
-8,529
|
-6,423
|
-9,945
|
-9,056
|
-6,790
|
-7,451
|
-7,047
|
-8,170
|
-6,341
|
-7,826
|
-7,316
|
-6,193
|
-4,689
|
-5,488
|
|
資本的支出
|
-
|
-
|
-
|
0
|
-86
|
-13
|
-6
|
0
|
-
|
-
|
-
|
-
|
-7
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-7
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-3
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
1,500
|
93
|
1,664
|
149
|
477
|
490
|
-
|
-2,058
|
260
|
-7
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-7
|
0
|
0
|
0
|
-
|
-
|
-10,478
|
10,478
|
-
|
-
|
-56
|
-361
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-215
|
-
|
-
|
-
|
13
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-251
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,310
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,950
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
0
|
0
|
178
|
1,676
|
155
|
477
|
490
|
501
|
1,169
|
260
|
1,689
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,734
|
50
|
0
|
50
|
0
|
447
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1,240
|
17,324
|
5,856
|
-251
|
3,951
|
-1,229
|
1,172
|
1,387
|
52
|
-
|
2,545
|
5,369
|
16,676
|
-1
|
1,124
|
6,744
|
3,469
|
4,347
|
9,002
|
4,953
|
2,023
|
5,414
|
1,253
|
10,802
|
30,868
|
9,575
|
373
|
3,121
|
8,150
|
3,246
|
10,147
|
1,638
|
18,811
|
3,357
|
1,409
|
10,650
|
12,268
|
12,574
|
3,530
|
2,830
|
4,966
|
2,655
|
6,259
|
9,790
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-7,826
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|