|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
1,445
|
1,444
|
1,457
|
1,480
|
851
|
838
|
824
|
895
|
907
|
902
|
900
|
897
|
928
|
961
|
958
|
933
|
928
|
933
|
889
|
863
|
857
|
901
|
907
|
931
|
950
|
962
|
960
|
949
|
951
|
961
|
961
|
1,010
|
999
|
987
|
926
|
920
|
917
|
945
|
923
|
896
|
|
営業キャッシュフロー
|
-1,077
|
5,577
|
4,914
|
8,586
|
-2,225
|
4,854
|
4,732
|
699
|
702
|
941
|
11,808
|
-
|
125
|
7,370
|
10,394
|
1,956
|
8,227
|
5,033
|
1,843
|
-
|
8,836
|
1,750
|
17,462
|
-1,810
|
3,586
|
8,526
|
-2,958
|
2,078
|
11,536
|
-3,350
|
2,995
|
7,278
|
13,650
|
-5,462
|
6,744
|
15,534
|
-5,685
|
-47,475
|
7,287
|
7,935
|
|
資本的支出
|
-656
|
-1,555
|
-961
|
-1,392
|
-672
|
-881
|
-1,036
|
-752
|
-659
|
-796
|
-1,198
|
-576
|
-1,226
|
-458
|
-670
|
-621
|
-990
|
-541
|
-644
|
-723
|
-676
|
-439
|
-1,372
|
-642
|
-360
|
-501
|
-430
|
-568
|
-1,030
|
-668
|
-1,717
|
-270
|
-208
|
-86
|
-305
|
-425
|
-464
|
-822
|
-1,343
|
-983
|
|
投資キャッシュフロー
|
-809
|
13,947
|
-2,395
|
81,502
|
3,369
|
705
|
-146
|
-653
|
-563
|
-217
|
-1,773
|
-
|
-1,275
|
-460
|
-11,372
|
-2,219
|
-11,490
|
2,261
|
-220
|
-
|
3,924
|
-6,439
|
-1,244
|
7,287
|
2,240
|
-5,501
|
-430
|
-268
|
2,170
|
3,532
|
-1,117
|
-24,094
|
650
|
16,714
|
24,495
|
18,175
|
12,836
|
-812
|
-943
|
-183
|
|
財務キャッシュフロー
|
-4,914
|
-16,968
|
-1,191
|
-21,013
|
-6,538
|
-6,417
|
-24,146
|
-82
|
-82
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,118
|
-2,122
|
-2,120
|
-4,021
|
-3,258
|
-3,258
|
-3,822
|
-3,805
|
-3,807
|
-3,809
|
-4,373
|
-4,377
|
-28,507
|
-4,864
|
-4,869
|
-16,696
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,109
|
-6,149
|
-48,297
|
5,944
|
6,952
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42.1
|
-18.3
|
-119.9
|
14.7
|
17.4
|