|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
45
|
47
|
49
|
50
|
50
|
51
|
47
|
48
|
51
|
48
|
48
|
48
|
46
|
44
|
48
|
47
|
47
|
47
|
50
|
49
|
45
|
49
|
51
|
51
|
57
|
61
|
59
|
104
|
106
|
105
|
104
|
106
|
106
|
102
|
97
|
97
|
90
|
88
|
82
|
85
|
79
|
|
株式報酬費用
|
21
|
21
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
20
|
20
|
18
|
21
|
18
|
18
|
18
|
17
|
17
|
17
|
18
|
18
|
15
|
18
|
18
|
18
|
20
|
20
|
16
|
29
|
24
|
22
|
22
|
29
|
28
|
21
|
27
|
31
|
31
|
31
|
30
|
27
|
|
営業キャッシュフロー
|
-334
|
-1,519
|
487
|
2,752
|
-6,173
|
-2,975
|
9,592
|
1,161
|
5,856
|
-578
|
2,799
|
-408
|
357
|
5,019
|
-1,258
|
838
|
2,514
|
3,738
|
-2,226
|
3,685
|
844
|
2,899
|
1,927
|
1,105
|
2,248
|
879
|
1,407
|
3,155
|
3,874
|
550
|
2,069
|
38
|
1,784
|
1,369
|
-4,520
|
1,363
|
2,079
|
1,998
|
3,021
|
7,453
|
4,989
|
1,704
|
-30
|
6,024
|
1,774
|
1,730
|
534
|
|
資本的支出
|
-215
|
-98
|
-20
|
-
|
-
|
-
|
-49
|
-39
|
-23
|
-18
|
-71
|
-10
|
0
|
-86
|
0
|
-9
|
-40
|
-25
|
0
|
-45
|
-128
|
-15
|
-55
|
-30
|
-43
|
-50
|
-80
|
-86
|
-73
|
-67
|
-397
|
-1,031
|
-692
|
-79
|
-4
|
-72
|
-31
|
-30
|
-17
|
-71
|
-26
|
-32
|
-84
|
-103
|
-348
|
-103
|
-123
|
|
投資キャッシュフロー
|
1,425
|
-7,455
|
1,711
|
4,836
|
-5,659
|
-3,472
|
531
|
-12,623
|
-10,135
|
-4,380
|
-6,701
|
-12,829
|
-11,427
|
3,472
|
408
|
-13,079
|
-6,161
|
2,869
|
-14,351
|
-6,250
|
-2,861
|
-3,728
|
-7,250
|
-3,264
|
-15,538
|
13,953
|
-4,553
|
4,373
|
236
|
2,714
|
8,106
|
10,732
|
-1,656
|
4,382
|
-46,755
|
-37,455
|
-366
|
-12,431
|
-10,618
|
-30,834
|
-14,686
|
-66,230
|
-19,785
|
-18,997
|
-2,671
|
4,504
|
1,700
|
|
財務キャッシュフロー
|
72,676
|
-40,243
|
8,654
|
-33,320
|
-4,975
|
17,106
|
1,927
|
11,515
|
-6,997
|
-5,919
|
21,394
|
16,523
|
-10,583
|
6,955
|
-6,975
|
13,220
|
13,855
|
2,323
|
20,161
|
-17,385
|
6,495
|
12,861
|
-326
|
-302
|
15,640
|
-12,933
|
-9,011
|
-33
|
-2,041
|
-7,776
|
7,598
|
2,548
|
-9,451
|
52,309
|
40,349
|
-15,643
|
2,114
|
21,541
|
26,806
|
109,013
|
-14,472
|
-6,221
|
-6,905
|
-20,622
|
19,613
|
-12,022
|
1,159
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-114
|
5,922
|
1,427
|
1,628
|
411
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.5
|
117.3
|
26.9
|
28.9
|
6.8
|