|
(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
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24
|
-
|
-
|
-
|
|
株式報酬費用
|
133
|
365
|
79
|
78
|
86
|
75
|
63
|
32
|
62
|
86
|
76
|
60
|
71
|
81
|
83
|
88
|
74
|
56
|
66
|
55
|
54
|
48
|
66
|
47
|
56
|
39
|
341
|
30
|
42
|
31
|
44
|
19
|
120
|
5
|
144
|
128
|
140
|
185
|
68
|
319
|
196
|
113
|
37
|
109
|
161
|
168
|
165
|
132
|
221
|
180
|
216
|
176
|
203
|
133
|
|
営業キャッシュフロー
|
-1,874
|
-1,443
|
-2,586
|
-2,042
|
-2,339
|
-2,210
|
-1,802
|
-1,862
|
-1,668
|
-1,225
|
-1,609
|
-1,837
|
-
|
-2,324
|
-2,644
|
-3,547
|
-3,431
|
-3,480
|
-3,618
|
-4,178
|
-3,662
|
-3,624
|
-3,354
|
-3,258
|
-2,868
|
-3,173
|
2,079
|
1,116
|
-
|
-722
|
420
|
-2,243
|
-1,738
|
-62
|
-764
|
-1,069
|
-517
|
281
|
-34
|
-535
|
-993
|
-513
|
-741
|
-839
|
-2,228
|
-1,483
|
-1,122
|
-1,452
|
-2,062
|
-1,451
|
-2,082
|
-1,365
|
-1,793
|
-1,891
|
|
資本的支出
|
-31
|
5
|
-25
|
-5
|
-56
|
-24
|
-7
|
-10
|
-12
|
-59
|
-5
|
-14
|
-55
|
-156
|
-176
|
-328
|
-92
|
0
|
-29
|
-28
|
-33
|
-13
|
0
|
-38
|
-33
|
-93
|
-26
|
-105
|
24
|
-38
|
0
|
-8
|
-34
|
-7
|
-
|
-
|
10
|
-
|
-22
|
-62
|
-42
|
-7
|
-6
|
-9
|
-10
|
0
|
-
|
-
|
-
|
-46
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-31
|
5
|
-25
|
225
|
-56
|
-24
|
-7
|
-10
|
-12
|
-59
|
-5
|
-14
|
-
|
-156
|
-176
|
-328
|
-92
|
0
|
-29
|
-28
|
-33
|
-13
|
0
|
-38
|
-33
|
-93
|
-26
|
-105
|
-
|
-38
|
0
|
-8
|
-34
|
-7
|
-
|
-
|
10
|
-
|
-22
|
-62
|
-42
|
-7
|
-6
|
-16,937
|
-2,003
|
2,051
|
-837
|
237
|
1,658
|
97
|
138
|
1,708
|
1,106
|
2,393
|
|
財務キャッシュフロー
|
-4
|
13
|
7,532
|
-72
|
-6
|
6
|
-6
|
4,571
|
-72
|
2,642
|
0
|
7,960
|
-
|
13
|
-
|
-
|
0
|
6,825
|
-77
|
6,795
|
-69
|
16
|
6,302
|
10
|
3,257
|
3,340
|
0
|
0
|
-
|
9
|
-
|
-
|
0
|
7
|
453
|
3,697
|
0
|
15
|
-26
|
3,815
|
15,883
|
-123
|
1,943
|
7
|
0
|
1,913
|
-
|
-
|
1
|
1,623
|
1,471
|
2
|
0
|
2
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-1,496
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|