|
(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
|
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
|
64
|
56
|
38
|
34
|
29
|
27
|
24
|
22
|
22
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
397
|
62
|
58
|
55
|
51
|
8
|
5
|
19
|
14
|
-38
|
0
|
37
|
22
|
25
|
31
|
36
|
37
|
37
|
46
|
44
|
41
|
318
|
23
|
8
|
6
|
4
|
34
|
1,005
|
334
|
568
|
927
|
1,025
|
795
|
926
|
847
|
2,213
|
580
|
585
|
661
|
1,368
|
1,257
|
2,025
|
1,847
|
1,942
|
1,882
|
4,895
|
|
営業キャッシュフロー
|
-94
|
37
|
310
|
-
|
-963
|
-237
|
685
|
-
|
195
|
-772
|
-1
|
-
|
160
|
931
|
-303
|
-118
|
-568
|
-437
|
-38
|
193
|
392
|
-25
|
-209
|
164
|
-
|
406
|
331
|
-5,368
|
2,259
|
7,413
|
801
|
962
|
-6,884
|
-997
|
-3,053
|
-783
|
-568
|
1,417
|
3,850
|
-7,323
|
61
|
-1,657
|
-177
|
-1,096
|
-2,206
|
-5,621
|
|
資本的支出
|
-17
|
-50
|
-3
|
-7
|
-2
|
-5
|
-41
|
0
|
-26
|
68
|
0
|
-33
|
-24
|
-21
|
-34
|
-17
|
-4
|
0
|
-78
|
0
|
-35
|
-23
|
0
|
-14
|
-40
|
-53
|
-301
|
-1,035
|
-16,334
|
-28,122
|
-25,438
|
-27,180
|
-9,249
|
-1,817
|
-860
|
-2,035
|
-9,639
|
-171
|
-524
|
246
|
-3,542
|
-5,340
|
-3,808
|
-8,557
|
-4,643
|
-11,057
|
|
投資キャッシュフロー
|
-17
|
-38
|
-1
|
82
|
50
|
-5
|
-41
|
9
|
-23
|
54
|
-1
|
-
|
-24
|
81
|
-14
|
-17
|
-4
|
0
|
-78
|
0
|
-35
|
-23
|
0
|
-14
|
-
|
-53
|
-301
|
-1,035
|
-16,334
|
-39,598
|
-28,068
|
-22,561
|
-2,386
|
-1,699
|
-435
|
-9,134
|
-548
|
-213
|
-827
|
-1,396
|
-5,468
|
-5,472
|
-3,640
|
-4,709
|
-9,779
|
-13,725
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
454
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-87
|
|
財務キャッシュフロー
|
105
|
84
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10
|
0
|
0
|
2,543
|
17
|
59
|
-
|
115
|
62
|
15,777
|
17,796
|
25,746
|
19,326
|
14,555
|
5,707
|
3,354
|
6,713
|
15,115
|
925
|
-890
|
-1,996
|
9,834
|
5,105
|
5,375
|
7,812
|
6,510
|
57,293
|
47,785
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6,997
|
-3,985
|
-9,653
|
-6,849
|
-16,678
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-84.6
|
-67.1
|
-156.8
|
-81.4
|
-
|