|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
4
|
230
|
4
|
4
|
4
|
271
|
4
|
4
|
4
|
196
|
4
|
4
|
4
|
94
|
122
|
65
|
65
|
171
|
69
|
72
|
65
|
166
|
75
|
68
|
75
|
183
|
-26
|
35
|
560
|
485
|
40
|
39
|
124
|
420
|
102
|
373
|
102
|
260
|
54
|
55
|
188
|
255
|
47
|
47
|
146
|
322
|
59
|
26
|
|
営業キャッシュフロー
|
1,597
|
3,613
|
8,751
|
-
|
-1,938
|
3,337
|
6,028
|
-32
|
2,042
|
6,621
|
6,872
|
1,817
|
1,828
|
5,616
|
5,253
|
2,134
|
2,751
|
7,308
|
-
|
5,740
|
4,197
|
5,550
|
8,885
|
7,453
|
571
|
1,519
|
-6,399
|
-797
|
-5,589
|
-788
|
2,687
|
2,137
|
-1,716
|
7,453
|
-5,999
|
2,753
|
2,450
|
9,968
|
3,865
|
4,655
|
2,911
|
8,074
|
8,585
|
4,756
|
4,471
|
8,188
|
1,945
|
-374
|
|
資本的支出
|
-
|
-61,107
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-25,574
|
-61,373
|
-1,468
|
-
|
-4,608
|
-1,259
|
-8,584
|
-26,369
|
-4,922
|
-2,673
|
-4,883
|
-1,121
|
-4,266
|
-3,723
|
-5,026
|
-5,361
|
-4,189
|
-85,460
|
-
|
-7,251
|
-3,575
|
-5,288
|
-3,397
|
-8,213
|
-1,814
|
-1,785
|
-1,213
|
-621
|
-163
|
-973
|
-324
|
-310
|
-782
|
9,975
|
40,435
|
-1,106
|
-2,650
|
-1,109
|
-2,832
|
-676
|
-2,112
|
-2,276
|
-2,727
|
-4,832
|
-4,308
|
-388
|
-4,414
|
-2,710
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,103
|
0
|
0
|
2,605
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
9,567
|
61,390
|
-2,367
|
-
|
6,262
|
-2,631
|
3,746
|
24,595
|
-1,098
|
-457
|
9,109
|
-350
|
7,771
|
-11,918
|
12,467
|
1,438
|
-1,438
|
80,297
|
-
|
9,813
|
-4,796
|
-4,720
|
-1,562
|
-1,328
|
-6,027
|
-5,644
|
10,458
|
-325
|
17,869
|
-559
|
-1,813
|
-2,587
|
-4,700
|
-12,686
|
-33,406
|
-2,983
|
-2,478
|
-4,215
|
-831
|
-6,766
|
-3,969
|
7,591
|
-8,171
|
-4,736
|
-3,960
|
-3,701
|
-3,812
|
6,173
|
|
フリーキャッシュフロー
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|