|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
40
|
44
|
48
|
67
|
67
|
64
|
90
|
80
|
82
|
80
|
31
|
61
|
48
|
43
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
101
|
61
|
44
|
182
|
180
|
180
|
180
|
180
|
|
株式報酬費用
|
84
|
212
|
278
|
132
|
919
|
331
|
381
|
1,091
|
551
|
503
|
971
|
453
|
501
|
361
|
135
|
183
|
165
|
163
|
170
|
273
|
152
|
91
|
79
|
327
|
0
|
1,435
|
-1,436
|
0
|
4,719
|
1,880
|
0
|
-
|
1,276
|
54
|
15
|
16
|
555
|
717
|
2,844
|
-
|
-
|
-
|
-
|
12
|
9
|
0
|
284
|
0
|
0
|
0
|
4,091
|
0
|
0
|
6
|
1,911
|
|
営業キャッシュフロー
|
-467
|
-350
|
-544
|
-1,050
|
-813
|
-960
|
-
|
-1,255
|
-1,263
|
-1,474
|
-1,889
|
-1,987
|
-2,283
|
-2,265
|
-2,836
|
-2,242
|
-1,369
|
-1,183
|
-1,138
|
-996
|
-1,524
|
-
|
-
|
-746
|
-7,909
|
-20,034
|
-
|
-2,888
|
-19,732
|
-1,760
|
16,036
|
-837
|
-280
|
-3,375
|
-260
|
-1,080
|
-1,634
|
-2,348
|
-1,076
|
-2,153
|
-903
|
-2,449
|
-685
|
-1,607
|
-1,312
|
-815
|
-664
|
-602
|
-735
|
-463
|
-609
|
-1,319
|
-1,255
|
-1,555
|
-1,226
|
|
資本的支出
|
-116
|
-98
|
-26
|
-5
|
-7
|
-14
|
-81
|
-8
|
-11
|
-8
|
-6
|
-4
|
-2
|
0
|
0
|
-5
|
-170
|
-84
|
-27
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-12
|
0
|
0
|
-8
|
0
|
0
|
-7
|
0
|
-
|
-
|
-
|
-
|
-5
|
-4
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2
|
1
|
0
|
-2
|
|
投資キャッシュフロー
|
-116
|
-98
|
-26
|
-5
|
-7
|
-14
|
-
|
-8
|
-11
|
-8
|
-6
|
-4
|
-2
|
0
|
0
|
-5
|
-170
|
-84
|
-27
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-12
|
-5,560
|
12,929
|
-7,035
|
-285
|
314
|
3,331
|
262
|
548
|
1,289
|
1,594
|
5,447
|
-5
|
-4
|
0
|
0
|
-502
|
-364
|
-643
|
-651
|
-
|
-
|
-
|
-
|
-2
|
1
|
0
|
-2
|
|
財務キャッシュフロー
|
950
|
-42
|
457
|
1,438
|
2,381
|
186
|
-
|
2,023
|
500
|
1,210
|
2,091
|
1,850
|
2,220
|
2,875
|
2,817
|
400
|
1,580
|
1,259
|
1,155
|
1,703
|
894
|
-
|
196
|
843
|
7,739
|
16,545
|
42,503
|
4,705
|
22,363
|
-9,771
|
-8,281
|
301
|
-20
|
142
|
59
|
140
|
305
|
1,314
|
277
|
-135
|
-23
|
1,137
|
50
|
4,069
|
1,090
|
0
|
1,701
|
658
|
1,147
|
1,098
|
1,578
|
492
|
1,105
|
1,732
|
1,507
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,321
|
-1,253
|
-1,555
|
-1,228
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10473.2
|
-4026.3
|
-1328.1
|
2531.1
|