|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
-
|
-
|
-
|
5
|
-
|
5
|
8
|
4
|
3
|
3
|
3
|
5
|
6
|
6
|
5
|
5
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
5
|
5
|
6
|
8
|
7
|
15
|
22
|
23
|
29
|
35
|
35
|
33
|
42
|
42
|
65
|
30
|
52
|
52
|
52
|
52
|
53
|
51
|
52
|
52
|
55
|
48
|
49
|
62
|
52
|
65
|
74
|
|
株式報酬費用
|
12
|
5
|
34
|
10
|
52
|
34
|
33
|
33
|
41
|
32
|
27
|
13
|
2
|
82
|
100
|
42
|
51
|
47
|
60
|
49
|
44
|
46
|
26
|
6
|
8
|
10
|
342
|
10
|
2
|
117
|
76
|
274
|
75
|
71
|
157
|
86
|
419
|
160
|
20
|
231
|
173
|
74
|
244
|
450
|
149
|
108
|
382
|
258
|
210
|
149
|
308
|
562
|
439
|
301
|
187
|
|
営業キャッシュフロー
|
-695
|
-261
|
-358
|
-229
|
-
|
-237
|
-148
|
-303
|
-
|
-218
|
-592
|
-70
|
-65
|
-49
|
-126
|
-400
|
-226
|
-127
|
157
|
-438
|
-353
|
-
|
-132
|
199
|
-175
|
207
|
-7
|
-572
|
-377
|
-78
|
1
|
-471
|
384
|
-173
|
-45
|
142
|
121
|
-183
|
-533
|
-165
|
-54
|
199
|
-183
|
509
|
-608
|
-1,373
|
-120
|
-215
|
-977
|
-319
|
-787
|
-1,873
|
-570
|
78
|
-257
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-8
|
-
|
-
|
0
|
-
|
-32
|
-26
|
-3
|
-3
|
-5
|
0
|
-1
|
0
|
-4
|
-23
|
-2
|
0
|
0
|
0
|
0
|
-
|
-43
|
-34
|
-36
|
-29
|
-22
|
-25
|
-64
|
-31
|
-5
|
-14
|
-27
|
-25
|
-5
|
-31
|
-54
|
-17
|
-9
|
-9
|
15
|
-31
|
-122
|
-109
|
-12
|
-25
|
-30
|
-127
|
-47
|
-305
|
-97
|
|
投資キャッシュフロー
|
2,463
|
0
|
7
|
1
|
-
|
-8
|
-9
|
1
|
-
|
4
|
-18
|
-33
|
-4
|
6
|
-5
|
15
|
6
|
5
|
-4
|
-27
|
-2
|
-
|
0
|
-18
|
0
|
-5
|
-43
|
-34
|
-39
|
73
|
-1,472
|
-29
|
-86
|
-41
|
-19
|
-198
|
-33
|
-31
|
-263
|
-212
|
96
|
-30
|
-9
|
-15
|
-1
|
-44
|
-128
|
-112
|
-12
|
-29
|
-32
|
-90
|
-84
|
-302
|
-97
|
|
長期借入金の返済による支出
|
-
|
-
|
0
|
52
|
-
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
92
|
92
|
92
|
90
|
91
|
91
|
128
|
128
|
128
|
128
|
128
|
-8
|
27
|
131
|
149
|
149
|
|
財務キャッシュフロー
|
-
|
-
|
0
|
2,417
|
-
|
0
|
0
|
0
|
-
|
-
|
933
|
-41
|
-34
|
0
|
0
|
683
|
-21
|
-3
|
-2
|
778
|
-4
|
-
|
207
|
4
|
-6
|
-3
|
-3
|
1,997
|
22
|
939
|
31
|
-3
|
-15
|
-21
|
-22
|
20
|
-10
|
1,020
|
389
|
-56
|
-270
|
-103
|
-102
|
-264
|
2,921
|
-139
|
-137
|
263
|
468
|
577
|
395
|
4,297
|
-122
|
-159
|
-159
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-817
|
-2,000
|
-616
|
-227
|
-353
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.0
|
-47.8
|
-10.0
|
-
|
-
|