|
(単位:千ドル)
|
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
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
99
|
96
|
98
|
141
|
116
|
128
|
130
|
125
|
107
|
109
|
104
|
100
|
243
|
242
|
240
|
237
|
28
|
27
|
28
|
27
|
33
|
34
|
35
|
36
|
31
|
21
|
27
|
43
|
45
|
45
|
45
|
45
|
85
|
88
|
90
|
-105
|
37
|
36
|
33
|
37
|
40
|
30
|
34
|
40
|
43
|
74
|
40
|
26
|
71
|
101
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
370
|
332
|
231
|
186
|
386
|
230
|
138
|
103
|
229
|
139
|
200
|
202
|
12
|
140
|
85
|
93
|
145
|
131
|
21
|
38
|
218
|
409
|
369
|
234
|
91
|
82
|
77
|
79
|
80
|
55
|
65
|
95
|
92
|
76
|
56
|
115
|
116
|
107
|
115
|
383
|
390
|
157
|
317
|
305
|
333
|
299
|
279
|
550
|
400
|
300
|
100
|
355
|
259
|
292
|
800
|
3,300
|
2,400
|
2,792
|
2,600
|
|
営業キャッシュフロー
|
-4,866
|
-3,024
|
-1,855
|
-4,172
|
-3,375
|
-2,927
|
-1,913
|
-2,632
|
-
|
-
|
-
|
-
|
-3,168
|
-8,944
|
-
|
-
|
-3,119
|
-3,867
|
-1,092
|
-2,855
|
-2,921
|
-3,363
|
-1,269
|
-2,486
|
-4,238
|
-2,442
|
-1,497
|
-2,519
|
-3,793
|
-3,822
|
-2,235
|
-2,290
|
-3,605
|
-2,813
|
-2,213
|
-1,948
|
-2,737
|
-2,945
|
-2,843
|
-3,149
|
-5,300
|
-5,100
|
-5,400
|
-5,496
|
-5,100
|
-5,900
|
-5,100
|
-5,600
|
-8,000
|
-7,500
|
-9,200
|
-5,100
|
-6,100
|
-4,800
|
-3,700
|
-4,000
|
-5,600
|
-7,500
|
-6,800
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-28
|
-13
|
-20
|
-4
|
-
|
-
|
-
|
-9
|
-7
|
-17
|
-295
|
-
|
-56
|
-123
|
-123
|
-346
|
-133
|
-565
|
-526
|
-1,361
|
-374
|
246
|
-222
|
-155
|
-1,453
|
-266
|
-35
|
|
投資キャッシュフロー
|
9,589
|
-39
|
4,032
|
5,727
|
-813
|
11,259
|
-2,526
|
136
|
4,080
|
2,646
|
-4,998
|
-8,175
|
-3,007
|
7,706
|
16,476
|
-6
|
93
|
-4
|
23
|
1
|
3
|
28
|
-4
|
-205
|
-12
|
-51
|
-491
|
-104
|
-30
|
3
|
-2
|
0
|
-28
|
-13
|
-20
|
-4
|
-
|
-
|
-
|
91
|
-7
|
-17
|
-3,839
|
-50,168
|
6,383
|
6,763
|
5,734
|
1,582
|
4,973
|
6,903
|
10,590
|
3,030
|
-374
|
246
|
-222
|
-155
|
-1,453
|
-266
|
-35
|
|
自己株式の取得による支出
|
23
|
15
|
16
|
3
|
9
|
0
|
12
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
4
|
33
|
84
|
3
|
32
|
2
|
3
|
0
|
-
|
-
|
0
|
0
|
1
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
2
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-113
|
-16
|
-42
|
-29
|
-35
|
-25
|
-38
|
-25
|
-32
|
3,412
|
2,478
|
14,568
|
-26
|
-25
|
-26
|
-25
|
-26
|
-22
|
172
|
94
|
5,224
|
6,826
|
-94
|
-11
|
7,180
|
7,416
|
-12
|
-2
|
-9
|
57
|
392
|
16,743
|
-19
|
746
|
1,626
|
2,094
|
3,768
|
6,807
|
67,412
|
6,183
|
-
|
-
|
69
|
-3
|
-
|
-
|
-
|
0
|
-2
|
29
|
-11
|
453
|
6,529
|
3,430
|
11,894
|
850
|
10,203
|
9,596
|
2,220
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-3,922
|
-4,155
|
-7,053
|
-7,766
|
-6,835
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-475.4
|
-315.7
|
-596.7
|
-1831.6
|
-1332.4
|