|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
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
|
4Q25
|
|
減価償却費
|
280
|
275
|
275
|
-
|
269
|
270
|
266
|
265
|
266
|
197
|
146
|
111
|
702
|
340
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
19
|
21
|
23
|
5
|
5
|
4
|
17
|
5
|
3
|
2
|
2
|
5
|
178
|
88
|
178
|
418
|
192
|
369
|
134
|
133
|
96
|
90
|
153
|
60
|
63
|
43
|
18
|
369
|
73
|
71
|
71
|
86
|
103
|
97
|
122
|
980
|
650
|
638
|
797
|
592
|
446
|
729
|
687
|
682
|
323
|
342
|
249
|
334
|
72
|
437
|
34
|
177
|
202
|
204
|
194
|
|
営業キャッシュフロー
|
57
|
-117
|
1,062
|
-
|
-939
|
-603
|
-519
|
81
|
-
|
-1,032
|
-612
|
-667
|
-65
|
-708
|
-
|
-1,250
|
-692
|
-
|
-847
|
-770
|
-817
|
-
|
-850
|
-865
|
-1,264
|
-1,080
|
-1,014
|
-543
|
-1,055
|
-493
|
248
|
-461
|
198
|
-49
|
291
|
-472
|
-605
|
1,482
|
708
|
-2,397
|
859
|
-173
|
-1,769
|
233
|
-1,089
|
-258
|
467
|
869
|
-1,181
|
-1,061
|
-1,321
|
750
|
3,134
|
-1,737
|
2,394
|
|
資本的支出
|
-13
|
-5
|
-29
|
-
|
-114
|
-6
|
-35
|
-34
|
-8
|
-12
|
-53
|
-33
|
-36
|
-29
|
-44
|
-22
|
-34
|
-
|
-12
|
-14
|
-10
|
-
|
-22
|
-
|
-
|
-
|
-10
|
-4
|
-
|
-
|
-
|
-27
|
-
|
-
|
-
|
-49
|
-
|
-
|
-
|
-131
|
-25
|
-9
|
-
|
-17
|
-14
|
-37
|
-25
|
-9
|
-10
|
-28
|
-10
|
-9
|
-13
|
-22
|
-8
|
|
投資キャッシュフロー
|
-13
|
-5
|
-29
|
-
|
-114
|
-6
|
-35
|
-34
|
-
|
-12
|
-53
|
-33
|
-36
|
-154
|
-
|
40
|
-21
|
-
|
-2
|
-7
|
3
|
-
|
-12
|
-68
|
-41
|
5
|
0
|
6
|
7
|
0
|
7
|
-116
|
4
|
-298
|
-9
|
-49
|
-134
|
-157
|
-324
|
-131
|
-25
|
-9
|
-4,907
|
-17
|
-14
|
49
|
-432
|
4,390
|
-798
|
-472
|
-225
|
-173
|
-59
|
-22
|
-11
|
|
財務キャッシュフロー
|
-6
|
0
|
0
|
-
|
0
|
-
|
-
|
0
|
-
|
3,488
|
1,758
|
-1
|
0
|
7,629
|
-
|
-29
|
0
|
-
|
389
|
334
|
24
|
-
|
-70
|
687
|
0
|
0
|
0
|
-
|
-
|
188
|
337
|
235
|
11,376
|
-1,432
|
25
|
10
|
66
|
0
|
-1
|
-
|
-
|
-
|
-
|
-57
|
-67
|
-14
|
-17
|
-
|
-
|
-
|
465
|
-95
|
350
|
409
|
44
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-1,331
|
741
|
3,121
|
-1,759
|
2,386
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
-22.4
|
15.1
|
60.9
|
-29.2
|
36.0
|