|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
|
株式報酬費用
|
12
|
7
|
20
|
17
|
6
|
4
|
12
|
27
|
22
|
19
|
85
|
46
|
38
|
36
|
162
|
60
|
36
|
65
|
158
|
25
|
47
|
28
|
156
|
408
|
210
|
165
|
533
|
143
|
188
|
77
|
509
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
158
|
-151
|
167
|
-157
|
53
|
1
|
-608
|
-339
|
-819
|
-920
|
-1,277
|
-74
|
-347
|
-807
|
-520
|
13
|
-469
|
-14,587
|
-662
|
-1,234
|
-
|
-924
|
116
|
-
|
-953
|
-662
|
1,043
|
-945
|
-1,017
|
-696
|
160
|
-417
|
-1,623
|
28
|
-1,023
|
-947
|
-1,717
|
-1,265
|
-3,199
|
-2,044
|
-1,866
|
-1,871
|
-1,435
|
-854
|
-2,041
|
-1,901
|
-1,929
|
-167
|
-167
|
-1,532
|
297
|
-1,421
|
-1,276
|
-515
|
-836
|
-881
|
-1,123
|
|
資本的支出
|
-4
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-10
|
-106
|
-4
|
-2
|
-4
|
-10
|
-
|
-
|
0
|
-2
|
-20
|
-33
|
-2
|
0
|
-14
|
-127
|
-65
|
38
|
-33
|
-36
|
-14
|
30
|
-24
|
-6
|
0
|
0
|
-
|
-
|
-3
|
-30
|
-14
|
-3
|
-23
|
-5
|
-5
|
-19
|
-9
|
-51
|
-
|
-
|
-
|
-
|
-
|
-
|
-22
|
10
|
-5
|
-2
|
-2
|
|
投資キャッシュフロー
|
3,346
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-10
|
-106
|
-4
|
-2
|
-4
|
-10
|
-
|
-
|
0
|
-2
|
-20
|
-33
|
-
|
0
|
-14
|
-127
|
-
|
-23
|
-33
|
-36
|
-14
|
-1
|
-26
|
-6
|
-513
|
0
|
-
|
-
|
-298
|
-27
|
-14
|
-3
|
-23
|
-5
|
-546
|
24
|
-7
|
-171
|
-
|
-
|
-
|
-
|
-2
|
0
|
-22
|
10
|
-5
|
-2
|
-2
|
|
財務キャッシュフロー
|
-3,350
|
0
|
-
|
-
|
-
|
-
|
975
|
0
|
954
|
2,823
|
-150
|
0
|
0
|
1,491
|
-21
|
-33
|
258
|
18,836
|
-166
|
-202
|
-
|
1,807
|
-6
|
-
|
1,000
|
0
|
-
|
-
|
1,775
|
-29
|
-
|
-
|
1,526
|
-29
|
1,605
|
3,077
|
19,522
|
-113
|
-253
|
-3
|
0
|
36
|
-
|
-
|
-
|
-
|
-35
|
-9
|
-84
|
1,558
|
-54
|
1,966
|
1,748
|
-834
|
3,529
|
-36
|
962
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,298
|
-505
|
-840
|
-882
|
-1,125
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-60.5
|
-34.5
|
-52.3
|
-51.9
|
-72.5
|