|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
|
減価償却費
|
32
|
31
|
29
|
25
|
21
|
18
|
22
|
16
|
19
|
20
|
19
|
6
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
32
|
8
|
8
|
16
|
19
|
8
|
92
|
16
|
18
|
21
|
6
|
54
|
54
|
55
|
74
|
23
|
101
|
90
|
90
|
97
|
74
|
104
|
139
|
87
|
86
|
62
|
151
|
292
|
245
|
362
|
115
|
394
|
241
|
65
|
66
|
115
|
61
|
63
|
95
|
34
|
64
|
32
|
32
|
86
|
1,430
|
135
|
140
|
930
|
240
|
150
|
|
営業キャッシュフロー
|
-331
|
-612
|
-585
|
-546
|
-618
|
-700
|
-245
|
-782
|
-1,104
|
-653
|
-447
|
-1,008
|
-1,051
|
-801
|
-830
|
-1,140
|
-1,234
|
-635
|
-870
|
-1,069
|
-1,229
|
-1,161
|
-701
|
-815
|
-1,278
|
-1,326
|
-1,013
|
-2,081
|
-1,618
|
-1,683
|
-1,720
|
-1,309
|
-1,365
|
-1,436
|
-1,107
|
-977
|
-1,238
|
-854
|
-1,994
|
-785
|
-757
|
-1,242
|
-1,054
|
-1,427
|
-423
|
-900
|
-733
|
-1,133
|
-1,860
|
-706
|
|
資本的支出
|
0
|
-
|
0
|
-
|
-2
|
0
|
-54
|
-4
|
-6
|
-3
|
0
|
0
|
-
|
-
|
0
|
-3
|
-
|
-
|
-4
|
-4
|
-16
|
-2
|
0
|
-6
|
-
|
-
|
-
|
-
|
-13
|
-17
|
0
|
5
|
-
|
-
|
0
|
0
|
-4
|
0
|
-1
|
-119
|
-2
|
-4
|
-16
|
-1
|
-3
|
0
|
-5
|
0
|
-
|
-
|
|
投資キャッシュフロー
|
0
|
-
|
0
|
-
|
-2
|
0
|
-54
|
-4
|
-6
|
-3
|
0
|
0
|
-
|
-
|
0
|
-3
|
-
|
-
|
-4
|
-4
|
-16
|
-2
|
0
|
-156
|
-
|
-
|
-
|
-
|
-13
|
-17
|
0
|
5
|
-
|
-
|
-270
|
6
|
-4
|
0
|
-1
|
-119
|
-2
|
-4
|
-16
|
-1
|
-3
|
0
|
-5
|
0
|
-
|
-
|
|
配当金の支払額
|
-
|
-
|
-
|
129
|
-
|
-
|
-120
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
393
|
540
|
377
|
496
|
785
|
644
|
251
|
749
|
1,506
|
235
|
535
|
1,383
|
796
|
624
|
867
|
1,182
|
1,210
|
613
|
842
|
1,168
|
1,227
|
1,241
|
517
|
1,032
|
1,277
|
1,262
|
999
|
2,177
|
1,797
|
1,546
|
1,736
|
1,196
|
1,366
|
1,978
|
1,429
|
893
|
1,272
|
849
|
2,610
|
371
|
743
|
1,248
|
1,178
|
1,199
|
660
|
685
|
717
|
1,208
|
1,781
|
716
|
|
フリーキャッシュフロー
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-900
|
-737
|
-1,133
|
-
|
-
|
|
FCFマージン(%)
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-175.6
|
-178.4
|
-361.7
|
-
|
-
|