|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,102
|
5,005
|
5,175
|
5,265
|
|
株式報酬費用
|
409
|
254
|
410
|
262
|
307
|
335
|
457
|
348
|
405
|
617
|
525
|
507
|
532
|
518
|
539
|
422
|
526
|
378
|
405
|
279
|
288
|
433
|
534
|
437
|
396
|
197
|
326
|
352
|
368
|
396
|
432
|
336
|
332
|
290
|
511
|
323
|
295
|
326
|
309
|
272
|
252
|
288
|
409
|
286
|
306
|
288
|
361
|
311
|
336
|
328
|
454
|
520
|
577
|
|
営業キャッシュフロー
|
1,927
|
9,558
|
-3,822
|
-511
|
12,429
|
12,713
|
4,364
|
5,294
|
11,482
|
7,479
|
2,199
|
-1,769
|
3,842
|
8,617
|
-2,080
|
-
|
12,675
|
6,622
|
1,543
|
5,219
|
1,739
|
-95
|
8
|
-1,621
|
2,479
|
239
|
-12,354
|
-
|
524
|
15,878
|
-17,841
|
2,176
|
6,592
|
4,664
|
-7,772
|
7,355
|
13,021
|
11,207
|
1,617
|
86
|
-6,574
|
-13,098
|
-3,979
|
-5,031
|
2,698
|
-2,624
|
3,505
|
7,672
|
6,669
|
7,385
|
10,270
|
7,263
|
11,872
|
|
資本的支出
|
-3,237
|
-8,937
|
-4,986
|
-11,210
|
-
|
-
|
-
|
-
|
-3,527
|
-1,826
|
-1,322
|
-2,150
|
-2,605
|
-5,096
|
-2,982
|
-2,837
|
-2,578
|
-1,154
|
-818
|
-918
|
-1,383
|
-1,257
|
-1,413
|
-1,655
|
-1,631
|
-3,297
|
-2,485
|
-4,162
|
-6,564
|
-2,177
|
-5,557
|
-3,839
|
-3,912
|
-4,046
|
-4,042
|
-3,182
|
-1,256
|
-677
|
-2,683
|
-1,800
|
-2,031
|
-4,591
|
-2,520
|
-2,962
|
-5,492
|
-1,122
|
-4,499
|
-2,433
|
-2,724
|
-3,370
|
-5,462
|
-5,464
|
-3,484
|
|
投資キャッシュフロー
|
-94,515
|
-8,937
|
-4,986
|
-11,210
|
-11,321
|
-6,698
|
-2,379
|
-3,770
|
-3,527
|
-1,826
|
-1,322
|
-2,150
|
-2,605
|
-5,096
|
-2,982
|
-
|
-2,578
|
-936
|
753
|
-918
|
-1,383
|
-1,257
|
-1,413
|
-1,655
|
-1,631
|
-3,227
|
-2,485
|
-
|
-6,564
|
-2,167
|
-5,557
|
-3,839
|
-3,912
|
-4,046
|
-4,042
|
-3,182
|
-1,256
|
-677
|
-2,683
|
-1,800
|
-2,031
|
-4,591
|
-2,520
|
-2,962
|
-5,492
|
-1,122
|
-4,499
|
-2,433
|
-2,724
|
-3,370
|
-5,462
|
-5,464
|
-3,484
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
9,407
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
64,849
|
-642
|
8,912
|
11,523
|
-1,038
|
-5,944
|
-2,191
|
-906
|
-8,608
|
-5,426
|
-1,091
|
3,991
|
-697
|
-4,084
|
5,143
|
-
|
-10,111
|
-5,980
|
-1,497
|
-5,144
|
-47
|
1,050
|
1,544
|
3,159
|
-666
|
2,916
|
23,190
|
-
|
5,835
|
-15,811
|
19,956
|
1,672
|
-2,134
|
-1,652
|
11,877
|
-4,143
|
-11,970
|
-10,424
|
1,325
|
1,449
|
8,526
|
17,728
|
6,660
|
8,029
|
2,545
|
5,699
|
485
|
-6,705
|
-3,812
|
-3,798
|
-4,336
|
-2,664
|
-8,388
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,945
|
4,015
|
4,808
|
1,799
|
8,388
|
|
FCFマージン(%)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.5
|
5.0
|
6.2
|
2.2
|
9.6
|