|
(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
|
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
|
|
株式報酬費用
|
27
|
25
|
0
|
52
|
28
|
-25
|
6
|
35
|
2
|
2
|
10
|
62
|
38
|
79
|
374
|
94
|
190
|
79
|
79
|
0
|
-
|
-
|
171
|
-239
|
154
|
218
|
166
|
193
|
95
|
438
|
16,364
|
1,757
|
2,325
|
2,547
|
3,110
|
4,087
|
4,472
|
4,041
|
3,336
|
1,884
|
2,663
|
2,861
|
3,318
|
3,645
|
2,544
|
4,191
|
2,394
|
3,104
|
2,548
|
2,094
|
3,198
|
2,655
|
|
営業キャッシュフロー
|
-61
|
22
|
-75
|
-147
|
-7
|
29
|
-16
|
25
|
-71
|
13
|
-24
|
-215
|
-123
|
45
|
-36
|
-297
|
-474
|
-40
|
196
|
-502
|
65
|
-264
|
-262
|
-93
|
546
|
93
|
-548
|
158
|
661
|
-1,759
|
-4,499
|
-6,537
|
-9,107
|
-10,734
|
-7,420
|
-5,826
|
-8,092
|
-10,099
|
-2,777
|
-1,970
|
-2,614
|
4,644
|
1,076
|
5,713
|
5,202
|
4,539
|
6,202
|
1,568
|
3,068
|
8,639
|
-148
|
-3,281
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-52
|
-178
|
-268
|
-91
|
-22
|
12
|
-34
|
-31
|
-31
|
-110
|
-176
|
-643
|
-448
|
-226
|
-123
|
-796
|
-798
|
-156
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
190
|
51
|
0
|
-100
|
-500
|
0
|
0
|
400
|
-469
|
-209
|
-54
|
-68
|
-49
|
-922
|
-854
|
-1,579
|
-7,379
|
-2,515
|
-2,242
|
-1,772
|
-1,812
|
-2,302
|
-2,404
|
-2,217
|
-2,191
|
-3,133
|
-3,494
|
-2,721
|
-2,868
|
-3,700
|
-3,595
|
17,069
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
776
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
10
|
255
|
-
|
-
|
44
|
-140
|
64
|
-5
|
18
|
246
|
92
|
-14
|
273
|
4
|
671
|
94
|
-71
|
80
|
-168
|
704
|
-23
|
289
|
15
|
-71
|
1,063
|
-234
|
-942
|
1,945
|
5,132
|
14,866
|
13,383
|
15,662
|
305
|
39,285
|
-775
|
-754
|
-863
|
1,862
|
11,991
|
-1,962
|
4,709
|
14,361
|
-1,048
|
-816
|
-826
|
-1,430
|
-813
|
-3,105
|
-8,701
|
-789
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,342
|
2,946
|
7,843
|
-945
|
-3,436
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1
|
4.5
|
12.6
|
-1.6
|
-48.5
|