|
(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
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
10
|
10
|
8
|
8
|
8
|
8
|
10
|
11
|
11
|
11
|
6
|
6
|
10
|
9
|
8
|
35
|
48
|
48
|
47
|
47
|
46
|
47
|
43
|
43
|
43
|
43
|
44
|
45
|
45
|
45
|
48
|
46
|
51
|
48
|
44
|
42
|
-24
|
2
|
4
|
2
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
104
|
7
|
463
|
117
|
205
|
91
|
713
|
209
|
176
|
1,619
|
52
|
131
|
243
|
616
|
67
|
57
|
57
|
541
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
485
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
199
|
|
営業キャッシュフロー
|
-807
|
-1,054
|
-792
|
-199
|
-841
|
-849
|
-564
|
-754
|
-915
|
-
|
-807
|
-1,103
|
-789
|
-627
|
-1,110
|
-1,038
|
-711
|
-724
|
-1,037
|
-877
|
-803
|
-1,291
|
-646
|
-158
|
-218
|
-
|
-686
|
-429
|
-523
|
-435
|
-733
|
-582
|
-345
|
-425
|
-759
|
-482
|
-400
|
-614
|
-643
|
-744
|
-487
|
69
|
-498
|
-582
|
-536
|
-568
|
-598
|
-626
|
-524
|
-549
|
-392
|
-187
|
-258
|
47
|
-642
|
-79
|
-144
|
-466
|
|
資本的支出
|
-3
|
-4
|
-3
|
-3
|
-7
|
-1
|
-12
|
-25
|
-9
|
-6
|
-44
|
-2
|
-66
|
-518
|
-177
|
-135
|
-3
|
-4
|
-2
|
-4
|
-4
|
-4
|
-5
|
-2
|
-1
|
-1
|
-6
|
-6
|
-1
|
-1
|
-1
|
-63
|
-3
|
-1
|
-1
|
-1
|
-2
|
-55
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
0
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
|
投資キャッシュフロー
|
-3
|
741
|
219
|
205
|
-8
|
-4,003
|
-12
|
-32
|
-9
|
-
|
-45
|
-3
|
-3,067
|
4,557
|
-179
|
-140
|
1,499
|
-6
|
-5
|
-6
|
1
|
-7
|
1,519
|
-2
|
-1
|
-
|
-6
|
-6
|
-1
|
-1
|
-1
|
-63
|
-3
|
-1
|
3
|
-1
|
-2
|
-55
|
-1
|
-1
|
-1
|
-2,784
|
2,694
|
-1
|
-1
|
-1
|
-2,966
|
2,990
|
-2,470
|
2,499
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
|
財務キャッシュフロー
|
0
|
0
|
0
|
0
|
6,974
|
5,275
|
-
|
-
|
-
|
-
|
82
|
3,500
|
0
|
0
|
245
|
244
|
44
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,250
|
0
|
2,061
|
3
|
1,101
|
4,604
|
64
|
0
|
-
|
-
|
0
|
0
|
86
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
484
|
0
|
0
|
0
|
8
|
0
|
0
|
300
|
-
|
-
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46
|
-642
|
-79
|
-144
|
-467
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.9
|
-114.6
|
-60.5
|
-40.0
|
-646.2
|