|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
3Q23
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47
|
48
|
48
|
48
|
48
|
49
|
52
|
42
|
18
|
17
|
50
|
19
|
23
|
25
|
27
|
17
|
31
|
29
|
26
|
27
|
28
|
21
|
24
|
287
|
95
|
148
|
181
|
206
|
216
|
272
|
|
株式報酬費用
|
0
|
-515
|
0
|
0
|
16
|
50
|
66
|
96
|
45
|
25
|
326
|
215
|
15
|
122
|
134
|
221
|
39
|
71
|
29
|
192
|
105
|
140
|
166
|
199
|
214
|
161
|
423
|
198
|
362
|
254
|
220
|
154
|
168
|
154
|
270
|
58
|
113
|
117
|
116
|
659
|
173
|
170
|
167
|
275
|
179
|
224
|
138
|
84
|
16
|
13
|
6
|
31
|
138
|
0
|
0
|
|
営業キャッシュフロー
|
-70
|
-286
|
-137
|
-
|
-155
|
44
|
-31
|
-138
|
-188
|
-301
|
-163
|
-266
|
-160
|
-464
|
-255
|
-321
|
-221
|
-394
|
-
|
-408
|
-640
|
-441
|
-
|
-358
|
-
|
-613
|
-861
|
-1,224
|
-1,068
|
-1,067
|
-1,671
|
-1,761
|
-1,017
|
-1,526
|
-910
|
-1,242
|
-1,134
|
-1,241
|
-2,027
|
-1,520
|
-1,513
|
-2,028
|
-2,288
|
-2,072
|
-1,826
|
-1,310
|
-1,106
|
-173
|
-1,143
|
-810
|
-1,183
|
-1,945
|
-1,043
|
572
|
-1,981
|
|
資本的支出
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
-9
|
-4
|
0
|
0
|
-260
|
-553
|
-8
|
-11
|
-47
|
-15
|
-26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2
|
-23
|
-10
|
0
|
-12
|
0
|
-77
|
0
|
-6
|
-48
|
-64
|
-66
|
-84
|
-1
|
0
|
-81
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-300
|
0
|
0
|
|
投資キャッシュフロー
|
0
|
-14
|
0
|
-
|
-
|
0
|
0
|
-9
|
-19
|
0
|
-1
|
-265
|
-574
|
-9
|
-11
|
-67
|
-77
|
-61
|
-
|
-8
|
0
|
-551
|
-246
|
-34
|
-100
|
443
|
86
|
-61
|
-67
|
-61
|
-56
|
45
|
-15
|
-51
|
-49
|
-151
|
-49
|
-22
|
-87
|
-147
|
-105
|
-143
|
-57
|
-61
|
-130
|
-48
|
-15
|
-5
|
-170
|
-221
|
-80
|
-565
|
-1,282
|
-471
|
0
|
|
自己株式の取得による支出
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
0
|
12
|
0
|
-
|
0
|
0
|
300
|
899
|
-19
|
3,318
|
474
|
-109
|
12
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
5,225
|
0
|
-302
|
-87
|
-
|
-
|
-8
|
184
|
1,755
|
515
|
2,130
|
6
|
2,120
|
2,772
|
3,456
|
372
|
14,404
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,024
|
1,095
|
1,175
|
3,556
|
1,392
|
1,605
|
2,570
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,343
|
572
|
-1,981
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-967.1
|
75.5
|
-165.0
|