|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
13
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
12
|
11
|
9
|
7
|
8
|
7
|
6
|
7
|
32
|
5
|
4
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
910
|
128
|
74
|
306
|
2,877
|
-2,461
|
354
|
364
|
323
|
3,639
|
302
|
422
|
501
|
464
|
287
|
278
|
165
|
201
|
97
|
129
|
38
|
128
|
41
|
41
|
39
|
39
|
123
|
79
|
30
|
40
|
243
|
28
|
22
|
213
|
217
|
10
|
9
|
144
|
260
|
323
|
365
|
257
|
564
|
612
|
565
|
555
|
618
|
381
|
|
営業キャッシュフロー
|
-516
|
-234
|
-521
|
-2,480
|
1,611
|
-3,248
|
-554
|
-490
|
-706
|
-6,039
|
-1,197
|
-1,602
|
-1,869
|
-422
|
-977
|
-697
|
-297
|
-281
|
-703
|
-1,470
|
-858
|
-642
|
-1,428
|
-1,095
|
-677
|
-583
|
-989
|
-781
|
-780
|
-700
|
104
|
-1,239
|
-769
|
-463
|
-944
|
-724
|
-543
|
-26,423
|
-9,830
|
-6,686
|
-11,684
|
-14,300
|
-13,300
|
-12,400
|
-11,600
|
-10,400
|
-5,200
|
-4,400
|
|
資本的支出
|
-2
|
0
|
-2
|
-1
|
-4
|
-5
|
-259
|
-87
|
-11
|
-19
|
-5
|
-12
|
-7
|
0
|
-
|
-
|
-15
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-260
|
-151
|
-269
|
-161
|
-343
|
-291
|
-170
|
-412
|
-17
|
-
|
|
投資キャッシュフロー
|
-2
|
0
|
8
|
-454
|
453
|
-505
|
-260
|
-574
|
-11
|
-29
|
-5
|
-16
|
-9
|
0
|
-
|
-
|
-15
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-712
|
-701
|
-856
|
-1,045
|
-852
|
-874
|
-171
|
-377
|
-17
|
-41
|
|
財務キャッシュフロー
|
-102
|
383
|
621
|
3,394
|
5,099
|
-5
|
-
|
-
|
0
|
0
|
4,662
|
0
|
9,331
|
-7,760
|
-
|
-
|
-200
|
375
|
5,041
|
0
|
0
|
0
|
1,801
|
0
|
1
|
1,040
|
296
|
1,059
|
731
|
256
|
2,078
|
200
|
7
|
131
|
1,558
|
1,380
|
0
|
75,660
|
189
|
8,541
|
-8
|
-796
|
-23
|
37,252
|
9,734
|
-4,994
|
12,579
|
-17
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-12,691
|
-11,770
|
-10,812
|
-5,217
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-113.5
|
-102.7
|
-95.3
|
-841.5
|
-
|