|
(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
|
4Q25
|
|
株式報酬費用
|
667
|
458
|
370
|
330
|
486
|
423
|
476
|
596
|
1,007
|
250
|
2,440
|
541
|
656
|
681
|
689
|
625
|
805
|
830
|
1,470
|
817
|
578
|
578
|
522
|
651
|
329
|
265
|
238
|
196
|
134
|
63
|
337
|
128
|
294
|
119
|
75
|
241
|
206
|
61
|
247
|
816
|
144
|
683
|
358
|
3,727
|
|
営業キャッシュフロー
|
-1,814
|
-1,783
|
-2,101
|
-2,439
|
-1,421
|
-2,519
|
-2,513
|
-3,360
|
-2,244
|
-
|
-2,713
|
-2,413
|
-3,102
|
-3,481
|
-4,720
|
-4,805
|
-5,509
|
-3,900
|
-3,489
|
-3,572
|
-4,476
|
-4,081
|
-4,436
|
-3,372
|
-
|
-2,287
|
-1,847
|
-2,524
|
-1,664
|
-1,659
|
-1,666
|
-1,644
|
-1,898
|
-2,049
|
-1,678
|
-2,068
|
-3,086
|
-2,195
|
-3,942
|
-5,031
|
-2,746
|
-3,055
|
-3,764
|
-3,144
|
|
資本的支出
|
-6
|
-10
|
-
|
-
|
-1
|
-10
|
-2
|
-4
|
-114
|
-7
|
-112
|
-35
|
-28
|
-36
|
-17
|
-80
|
-33
|
-49
|
-15
|
-84
|
0
|
0
|
-
|
-
|
-2
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-133
|
-61
|
-29
|
-121
|
-39
|
-67
|
-97
|
-141
|
-208
|
-
|
-15,224
|
-170
|
-96
|
-77
|
-99
|
-93
|
9,991
|
-2,554
|
7,490
|
-101
|
0
|
-5,033
|
-
|
-
|
-
|
-1
|
5,000
|
0
|
0
|
-2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-348
|
0
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
7,551
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
704
|
720
|
492
|
12
|
0
|
0
|
0
|
-
|
1,096
|
1,129
|
1,155
|
1,187
|
1,222
|
2,543
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1
|
0
|
4,921
|
-45
|
8,792
|
155
|
7,825
|
2,007
|
7,680
|
-
|
19,433
|
-529
|
-91
|
4,130
|
5,892
|
-47
|
0
|
-1,959
|
-1,097
|
7,179
|
-978
|
18,633
|
921
|
-1,774
|
-
|
-104
|
-105
|
-106
|
311
|
1,712
|
-118
|
-79
|
6,922
|
-137
|
6,593
|
7,872
|
0
|
0
|
-
|
-
|
4,545
|
-554
|
-87
|
131,331
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|