|
(単位:千ドル)
|
1Q12
|
3Q12
|
4Q12
|
1Q13
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
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
|
16
|
-
|
-
|
12
|
14
|
14
|
15
|
15
|
15
|
15
|
20
|
20
|
41
|
20
|
21
|
21
|
4
|
22
|
53
|
74
|
81
|
81
|
90
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
668
|
|
株式報酬費用
|
-
|
672
|
-142
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
393
|
97
|
381
|
530
|
325
|
297
|
228
|
1,816
|
584
|
703
|
683
|
731
|
597
|
1,127
|
857
|
860
|
803
|
1,082
|
1,025
|
1,195
|
1,304
|
1,435
|
1,232
|
1,181
|
|
営業キャッシュフロー
|
-657
|
-
|
74
|
-611
|
-180
|
-423
|
-399
|
-137
|
-147
|
272
|
-164
|
46
|
-295
|
-201
|
202
|
189
|
-437
|
-804
|
-2,033
|
-701
|
-712
|
-592
|
-1,262
|
-335
|
-1,435
|
-1,785
|
-2,113
|
-1,155
|
-1,644
|
-646
|
-1,742
|
-1,720
|
1,064
|
-849
|
-1,595
|
-1,412
|
2,050
|
932
|
-1,999
|
2,664
|
2,176
|
3,945
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-1
|
0
|
-5
|
-1
|
-1
|
-3
|
-115
|
-2
|
-11
|
-2
|
-5
|
-3
|
-7
|
-19
|
-58
|
0
|
0
|
-487
|
-5
|
-22
|
-5
|
-142
|
-45
|
-37
|
-13
|
-54
|
-28
|
-13
|
-171
|
-55
|
-66
|
-59
|
-10
|
-73
|
-1,723
|
-1,762
|
-1,060
|
-83
|
|
投資キャッシュフロー
|
371
|
-
|
2
|
0
|
-1
|
0
|
-5
|
-1
|
-1
|
-3
|
-115
|
-2
|
-11
|
-2
|
-5
|
-3
|
502
|
-20
|
-558
|
-600
|
-500
|
-1,087
|
-605
|
-2,606
|
-584
|
-1,492
|
-295
|
-2,090
|
-751
|
-377
|
-28
|
-13
|
-10,114
|
-55
|
-66
|
-59
|
-6,358
|
-130
|
-5,180
|
-3,928
|
-3,421
|
-2,446
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
282
|
-
|
-50
|
963
|
-3
|
445
|
237
|
237
|
87
|
-53
|
-24
|
-120
|
-2
|
0
|
0
|
0
|
500
|
500
|
0
|
583
|
26
|
13
|
28,739
|
0
|
0
|
-443
|
-103
|
-220
|
0
|
-305
|
95
|
506
|
9,224
|
-186
|
-659
|
4,792
|
14,433
|
-1,201
|
11,988
|
-2,466
|
-775
|
139
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
859
|
-3,722
|
902
|
1,116
|
3,862
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.3
|
-15.9
|
3.5
|
4.2
|
14.0
|