|
(単位:千ドル)
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
2Q15
|
1Q16
|
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
|
|
減価償却費
|
-
|
-
|
1
|
-1
|
-3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
24
|
5
|
54
|
224
|
420
|
-
|
66
|
26
|
122
|
416
|
185
|
685
|
398
|
40
|
1,262
|
323
|
100
|
670
|
174
|
544
|
209
|
1,522
|
-263
|
974
|
989
|
657
|
-68
|
460
|
743
|
1,614
|
356
|
516
|
516
|
516
|
407
|
293
|
53
|
10
|
6
|
2
|
64
|
0
|
|
営業キャッシュフロー
|
-11
|
23
|
-658
|
891
|
840
|
-456
|
-
|
1,493
|
264
|
4,076
|
832
|
996
|
1,584
|
-41
|
19
|
283
|
2,432
|
4,533
|
649
|
-235
|
-692
|
-1,532
|
983
|
2,045
|
-1,916
|
2,509
|
1,741
|
-6,042
|
-1,383
|
-775
|
2,312
|
-3,538
|
3,204
|
-1,289
|
522
|
-1,884
|
2,821
|
-623
|
-3,048
|
3,901
|
2,138
|
1,018
|
5,054
|
-640
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-55
|
91
|
-9
|
-58
|
-
|
-
|
-
|
-
|
-1
|
0
|
-4
|
-
|
565
|
-
|
-970
|
677
|
-41
|
-39
|
-150
|
-221
|
-341
|
-
|
48
|
-
|
-48
|
-
|
42
|
-
|
-31
|
-44
|
-
|
|
投資キャッシュフロー
|
0
|
0
|
1,962
|
-9
|
-152
|
530
|
-
|
128
|
678
|
1
|
-29
|
-3
|
-8
|
248
|
-212
|
-9
|
122
|
-213
|
-162
|
105
|
19
|
15
|
33
|
13
|
33
|
563
|
-1
|
-5,930
|
-3,867
|
-64
|
-3,705
|
-154
|
-231
|
-341
|
913
|
26
|
-929
|
-48
|
-55
|
16
|
55
|
-31
|
-2,432
|
-4
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,346
|
102
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
9
|
-11
|
-753
|
-550
|
-4
|
-1,426
|
-
|
-1,328
|
-1,398
|
-4,091
|
-802
|
-1,014
|
-1,814
|
11
|
18
|
-443
|
-2,143
|
-4,354
|
1,874
|
-621
|
334
|
3,223
|
-918
|
-411
|
1,531
|
-5,055
|
1,055
|
-8,049
|
26,522
|
968
|
-2,968
|
4,335
|
-5,392
|
3,000
|
-2,317
|
-360
|
-373
|
-971
|
2,340
|
-3,728
|
-512
|
-1,165
|
-551
|
-297
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
3,943
|
-
|
987
|
5,010
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
21.3
|
-
|
5.0
|
64.2
|
-
|