|
(単位:千ドル)
|
1Q13
|
2Q13
|
3Q13
|
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
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
1,147
|
1,031
|
1,012
|
1,574
|
984
|
982
|
996
|
1,035
|
1,061
|
1,064
|
1,159
|
1,229
|
1,370
|
1,393
|
1,480
|
1,502
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
687
|
309
|
262
|
1,751
|
952
|
436
|
306
|
1,692
|
901
|
447
|
391
|
1,358
|
623
|
643
|
552
|
1,475
|
821
|
718
|
667
|
771
|
823
|
2,730
|
1,430
|
2,451
|
2,472
|
2,100
|
1,100
|
1,323
|
1,600
|
2,000
|
-300
|
3,175
|
2,400
|
4,600
|
4,738
|
3,628
|
2,700
|
4,200
|
5,600
|
4,585
|
3,000
|
3,500
|
1,700
|
2,700
|
4,600
|
3,500
|
3,400
|
3,100
|
5,500
|
5,300
|
1,400
|
3,600
|
4,900
|
5,700
|
|
営業キャッシュフロー
|
-10,323
|
-15,819
|
19,208
|
17,172
|
-11,895
|
-17,635
|
39,719
|
13,047
|
-19,622
|
-14,430
|
52,609
|
26,626
|
-8,063
|
-749
|
40,553
|
21,005
|
-150
|
5,292
|
62,208
|
29,777
|
29,458
|
-14,413
|
45,967
|
22,334
|
54,171
|
-2,233
|
30,911
|
50,901
|
79,033
|
40,131
|
43,273
|
107,997
|
-2,670
|
69,592
|
81,032
|
89,325
|
56,549
|
-10,408
|
199,104
|
155,377
|
29,900
|
-13,100
|
139,600
|
138,100
|
-21,400
|
25,200
|
99,400
|
40,700
|
-16,700
|
-10,500
|
-25,300
|
181,400
|
25,400
|
-24,800
|
|
資本的支出
|
-1,273
|
-1,170
|
-879
|
-1,100
|
-1,693
|
-2,079
|
-3,233
|
-3,471
|
-2,310
|
-2,844
|
-9,020
|
-2,399
|
-3,109
|
-13,248
|
-3,571
|
-4,623
|
-3,562
|
-3,376
|
-2,802
|
-4,253
|
-5,357
|
-6,318
|
-6,448
|
-10,545
|
-12,771
|
-10,595
|
-8,315
|
-9,177
|
-6,624
|
-12,433
|
-9,556
|
-3,795
|
-8,689
|
-6,231
|
-8,676
|
-21,295
|
-23,215
|
-20,211
|
-19,802
|
-24,741
|
-27,800
|
-21,600
|
-18,600
|
-15,200
|
-11,800
|
-11,000
|
-11,000
|
-11,200
|
-10,000
|
-8,400
|
-10,800
|
-10,200
|
-5,600
|
-4,300
|
|
投資キャッシュフロー
|
-975
|
-850
|
-285
|
6,177
|
811
|
54
|
-2,503
|
-3,730
|
-2,000
|
-2,817
|
-8,879
|
-2,821
|
-3,029
|
-13,026
|
-3,481
|
-3,856
|
-397,496
|
-3,451
|
-2,584
|
-1,854
|
-5,322
|
-6,072
|
-6,496
|
-93,871
|
-13,162
|
-9,862
|
-7,473
|
-8,439
|
-270,661
|
-12,497
|
-6,248
|
-3,670
|
-1,148
|
-6,217
|
-4,005
|
-21,639
|
-251,410
|
-20,371
|
-19,553
|
-24,336
|
-27,100
|
-21,500
|
-105,800
|
-15,600
|
-14,700
|
-10,800
|
-10,900
|
-9,500
|
-8,000
|
-7,200
|
-10,300
|
-9,300
|
-5,500
|
-300
|
|
自己株式の取得による支出
|
7,177
|
1,190
|
2,756
|
1,595
|
5,561
|
15,923
|
2,840
|
2,016
|
5,950
|
191
|
25
|
353
|
705
|
2,349
|
4
|
8
|
1,318
|
47
|
2
|
163
|
1,363
|
115
|
5,003
|
0
|
948
|
5,672
|
1,104
|
447
|
-
|
-
|
-
|
-
|
11,606
|
503
|
0
|
35,480
|
23,723
|
40,495
|
70,025
|
80,032
|
4,500
|
400
|
20,000
|
30,200
|
44,200
|
0
|
20,100
|
10,200
|
33,600
|
20,000
|
0
|
100
|
1,700
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,750
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,310
|
-1,171
|
-2,736
|
-1,494
|
-3,456
|
-15,898
|
-2,984
|
-2,003
|
-8,379
|
-2,618
|
-2,453
|
-2,781
|
-3,426
|
-5,074
|
-2,691
|
-2,819
|
337,647
|
-16,494
|
-46,186
|
-16,347
|
-5,613
|
-6,540
|
-27,885
|
34,850
|
-42,649
|
14,410
|
-22,279
|
-9,207
|
255,525
|
-6,023
|
-7,484
|
35,768
|
-15,818
|
-3,299
|
-4,201
|
-38,964
|
-28,318
|
-45,773
|
-76,310
|
-86,942
|
-13,300
|
-7,800
|
-37,200
|
-38,500
|
-54,200
|
31,700
|
-36,100
|
-18,400
|
-43,700
|
-129,300
|
-69,400
|
-8,600
|
-12,200
|
-109,200
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18,900
|
-36,100
|
171,200
|
19,800
|
-29,100
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.0
|
-4.7
|
22.0
|
2.8
|
-4.4
|