|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
72
|
44
|
37
|
37
|
43
|
38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
142
|
109
|
71
|
68
|
66
|
59
|
75
|
100
|
74
|
60
|
88
|
113
|
108
|
92
|
89
|
71
|
69
|
88
|
76
|
70
|
52
|
61
|
81
|
183
|
222
|
256
|
366
|
100
|
100
|
112
|
130
|
63
|
70
|
68
|
58
|
9
|
92
|
62
|
197
|
17
|
28
|
6
|
168
|
37
|
160
|
|
営業キャッシュフロー
|
-1,690
|
-105
|
1,506
|
-1,746
|
1,881
|
-1,809
|
2,768
|
2,664
|
1,825
|
1,358
|
-323
|
-
|
-258
|
-144
|
2,835
|
308
|
-244
|
-674
|
-655
|
3,692
|
2,501
|
1,358
|
328
|
-87
|
2,407
|
-
|
1,874
|
1,140
|
-188
|
-259
|
-297
|
849
|
18
|
509
|
-283
|
2,162
|
-94
|
-357
|
1,681
|
798
|
-1,139
|
506
|
-1,224
|
-793
|
113
|
|
資本的支出
|
-27
|
-5
|
-
|
-
|
-7
|
-15
|
-15
|
-118
|
-74
|
-63
|
-90
|
-50
|
-135
|
-313
|
-71
|
-87
|
-33
|
-7
|
-
|
-
|
-18
|
-37
|
-3
|
-3
|
-65
|
-9
|
-12
|
-35
|
-1
|
-137
|
-95
|
-178
|
-36
|
-74
|
-22
|
-166
|
-30
|
-50
|
-41
|
-67
|
-208
|
-71
|
-2
|
0
|
0
|
|
投資キャッシュフロー
|
16,038
|
4,766
|
-
|
-
|
-7
|
-15
|
-13
|
-67
|
-74
|
-475
|
-90
|
-
|
-135
|
-289
|
-71
|
-87
|
-9,047
|
-7
|
-
|
-
|
-18
|
-37
|
-3
|
-1,560
|
-4,446
|
-
|
-12
|
-35
|
-1
|
-137
|
-95
|
-178
|
-36
|
-74
|
-22
|
-166
|
-30
|
-48
|
-41
|
-67
|
-208
|
35,120
|
-10,110
|
-7,027
|
-750
|
|
自己株式の取得による支出
|
320
|
84
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
|
財務キャッシュフロー
|
-607
|
314
|
-22,081
|
-19,575
|
84
|
-1,651
|
36
|
-595
|
-1,709
|
-954
|
-1,045
|
-
|
-723
|
-651
|
-1,171
|
-1,283
|
8,679
|
-276
|
-3,996
|
-1,270
|
-1,289
|
1
|
-513
|
-482
|
4,233
|
-
|
-500
|
-500
|
-763
|
-1,400
|
-781
|
-888
|
-1,015
|
-1,559
|
-394
|
187
|
-656
|
-188
|
-142
|
-1
|
0
|
1
|
-
|
-
|
-408
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,347
|
435
|
-1,226
|
-793
|
113
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-19.3
|
-
|
-
|
-
|
-
|