|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
|
株式報酬費用
|
54
|
63
|
98
|
74
|
100
|
79
|
155
|
173
|
67
|
99
|
84
|
227
|
234
|
282
|
335
|
198
|
184
|
208
|
72
|
79
|
67
|
68
|
46
|
72
|
56
|
77
|
57
|
46
|
65
|
77
|
95
|
67
|
67
|
72
|
76
|
66
|
63
|
149
|
155
|
146
|
113
|
165
|
52
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
2,245
|
-637
|
-1,336
|
-1,078
|
-664
|
-727
|
-1,031
|
-758
|
272
|
-1,018
|
599
|
-53
|
-1,059
|
-29
|
-492
|
-279
|
-24
|
-2,250
|
-589
|
1,047
|
-444
|
-70
|
-1,107
|
-493
|
235
|
-252
|
-945
|
-689
|
-114
|
441
|
-181
|
-406
|
-468
|
-1,304
|
-439
|
263
|
1,509
|
-974
|
-699
|
-930
|
65
|
-822
|
-716
|
-
|
-2,736
|
-4,046
|
-366
|
2,314
|
132
|
|
資本的支出
|
-36
|
-81
|
-75
|
-22
|
39
|
-136
|
-91
|
-121
|
-50
|
34
|
-
|
-
|
-14
|
14
|
-28
|
-61
|
-20
|
-83
|
-30
|
0
|
-7
|
-4
|
-620
|
-61
|
-4
|
-3
|
-
|
-
|
-
|
-
|
-22
|
-72
|
-29
|
0
|
-
|
-
|
-33
|
-30
|
-
|
-
|
-
|
-
|
-41
|
-76
|
-27
|
-50
|
-120
|
-23
|
-237
|
|
投資キャッシュフロー
|
-36
|
-81
|
-75
|
-22
|
39
|
-136
|
-91
|
-121
|
-50
|
34
|
-
|
-
|
-14
|
14
|
-28
|
-61
|
-20
|
292
|
1,195
|
-375
|
-7
|
-4
|
-620
|
-61
|
-4
|
-3
|
-
|
-
|
-
|
-
|
-22
|
-72
|
-29
|
0
|
-
|
-
|
-33
|
-30
|
-
|
-
|
-
|
-
|
-41
|
-76
|
-27
|
-50
|
-120
|
-23
|
-237
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,456
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
429
|
460
|
162
|
402
|
1,131
|
331
|
479
|
979
|
620
|
2,388
|
1,968
|
1,727
|
2,514
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
141
|
349
|
190
|
220
|
130
|
130
|
130
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-25
|
6
|
2,007
|
-11
|
950
|
324
|
18
|
497
|
338
|
1,087
|
-369
|
311
|
938
|
-211
|
354
|
84
|
79
|
2,506
|
-141
|
-140
|
-237
|
-145
|
1,443
|
-41
|
-13
|
980
|
208
|
453
|
50
|
-11
|
335
|
172
|
1,037
|
717
|
424
|
-469
|
-533
|
392
|
993
|
548
|
-397
|
-
|
1,132
|
8,535
|
2,904
|
1,071
|
916
|
-40
|
584
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
|
-
|
-2,763
|
-4,096
|
-486
|
2,291
|
-105
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
|
-
|
-31.7
|
-46.7
|
-4.7
|
23.0
|
-1.1
|