|
(単位:千ドル)
|
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
|
|
営業キャッシュフロー
|
5,415
|
136
|
981
|
1,181
|
1,419
|
1,047
|
1,602
|
-
|
1,804
|
821
|
1,910
|
757
|
2,449
|
1,839
|
-
|
2,327
|
4,206
|
1,538
|
3,151
|
2,862
|
2,713
|
1,831
|
54
|
4,748
|
2,891
|
2,041
|
1,724
|
2,597
|
3,186
|
1,280
|
2,633
|
5,966
|
9,386
|
280
|
7,785
|
5,234
|
6,598
|
3,519
|
580
|
3,207
|
3,119
|
-6,369
|
15,181
|
3,359
|
2,092
|
6,738
|
5,978
|
6,526
|
|
資本的支出
|
-75
|
-279
|
-195
|
-254
|
-166
|
-97
|
-23
|
-81
|
-92
|
-143
|
-242
|
-108
|
-34
|
-66
|
-149
|
-214
|
-23
|
-334
|
-374
|
-115
|
-64
|
-20
|
-40
|
-65
|
-89
|
9
|
-52
|
-67
|
-142
|
-676
|
-237
|
-238
|
-154
|
-180
|
-176
|
-36
|
-236
|
-265
|
-369
|
-301
|
-31
|
-397
|
-122
|
-183
|
-259
|
-26
|
67
|
-364
|
|
投資キャッシュフロー
|
4,682
|
2,801
|
-5,196
|
-23,098
|
-39,590
|
6,584
|
-17,598
|
-
|
2,102
|
2,040
|
-7,407
|
-39,609
|
-16,508
|
-22,563
|
-
|
-26,746
|
5,462
|
-10,271
|
9,193
|
-8,825
|
9,012
|
12,806
|
-22,109
|
-54,475
|
-3,519
|
-76,983
|
-44,444
|
-5,002
|
-15,168
|
212,144
|
45,292
|
19,920
|
-14,219
|
-88,187
|
-74,552
|
9,761
|
51,654
|
-18,846
|
4,623
|
-57,198
|
42,817
|
26,225
|
-40,779
|
-12,510
|
1,726
|
8,300
|
15,713
|
6,057
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
18
|
5,790
|
0
|
534
|
1,260
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
533
|
0
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
26,678
|
-27,765
|
613
|
27,607
|
6,248
|
-13,286
|
16,931
|
-
|
-13,790
|
-11,390
|
22,411
|
35,324
|
31,223
|
-25,344
|
-
|
32,398
|
-21,044
|
28,400
|
-30,150
|
16,075
|
-15,995
|
-4,447
|
25,116
|
40,957
|
13,117
|
78,255
|
19,505
|
25,428
|
71,783
|
6,059
|
63,626
|
57,424
|
-23,399
|
-177,034
|
-3,815
|
-119,944
|
-63,107
|
9,985
|
-16,752
|
63,991
|
-28,884
|
-47,998
|
27,463
|
7,089
|
8,652
|
-6,089
|
-37,118
|
34,936
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,176
|
1,833
|
6,712
|
6,045
|
6,162
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.5
|
9.6
|
35.1
|
31.0
|
31.4
|