|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
|
株式報酬費用
|
-
|
-
|
138
|
63
|
63
|
73
|
109
|
107
|
110
|
111
|
-134
|
135
|
371
|
166
|
-11
|
-143
|
139
|
89
|
-249
|
-97
|
27
|
19
|
51
|
52
|
44
|
-43
|
36
|
115
|
57
|
140
|
317
|
373
|
-581
|
11
|
154
|
16
|
97
|
57
|
4
|
71
|
62
|
374
|
-203
|
107
|
97
|
42
|
34
|
|
営業キャッシュフロー
|
4,016
|
9,602
|
4,813
|
5,495
|
5,825
|
18,208
|
29,487
|
14,818
|
5,107
|
14,474
|
2,129
|
11,974
|
3,709
|
29,169
|
10,223
|
9,835
|
-1,311
|
3,645
|
23,198
|
-
|
8,839
|
3,545
|
21,945
|
-
|
-19,215
|
9,320
|
-9,088
|
-13,952
|
-1,960
|
8,645
|
16,215
|
4,770
|
-9,842
|
2,882
|
-55,935
|
-6,432
|
29,476
|
-577
|
18,449
|
-3,580
|
-61,981
|
-16,325
|
4,150
|
272
|
-58,896
|
-4,072
|
-104,264
|
|
資本的支出
|
-637
|
213
|
-34
|
259
|
-154
|
-692
|
-74
|
247
|
-98
|
-478
|
-233
|
263
|
-456
|
-1,634
|
-479
|
-1,039
|
-225
|
-465
|
-2,968
|
-682
|
-712
|
-519
|
-345
|
-1,129
|
-570
|
-548
|
-412
|
-571
|
-1,847
|
-600
|
-1,241
|
-500
|
-433
|
-689
|
-155
|
-390
|
-64
|
-1,264
|
-304
|
-278
|
-631
|
-1,214
|
-303
|
-210
|
-238
|
-411
|
-23
|
|
投資キャッシュフロー
|
-3,579
|
15,453
|
-6,422
|
-26,198
|
480
|
18,346
|
-5,793
|
-24,850
|
6,520
|
-9,209
|
2,193
|
-41,746
|
-4,157
|
-43,016
|
-31,340
|
-17,776
|
-24,365
|
4,270
|
-42,852
|
-
|
-4,988
|
-5,300
|
-8,753
|
-
|
9,633
|
16,512
|
-10,129
|
-8,678
|
30,161
|
-6,301
|
-40,650
|
-15,564
|
23,791
|
56,698
|
131,812
|
-89,614
|
149,499
|
45,326
|
-20,855
|
30,631
|
-107,080
|
-54,065
|
16,937
|
41,107
|
84,843
|
54,815
|
30,498
|
|
自己株式の取得による支出
|
1,490
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
659
|
410
|
288
|
442
|
1,180
|
622
|
1,293
|
3,452
|
1,047
|
325
|
563
|
3,862
|
883
|
0
|
377
|
1,087
|
0
|
343
|
1,380
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,906
|
0
|
-2,647
|
-1,834
|
0
|
-
|
-
|
-
|
-
|
-
|
-660
|
730
|
-86
|
-50
|
-2,388
|
29,338
|
-1,293
|
-3,452
|
-2,365
|
-
|
-530
|
-3,750
|
-870
|
-
|
-377
|
-845
|
0
|
-343
|
140
|
0
|
19,021
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,847
|
62
|
-59,134
|
-4,483
|
-104,287
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
0.1
|
-148.5
|
-10.7
|
-248.9
|