|
(単位:千ドル)
|
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
|
|
減価償却費
|
1,725
|
1,856
|
1,968
|
2,126
|
2,324
|
2,440
|
2,316
|
2,439
|
2,663
|
2,892
|
2,998
|
3,194
|
3,230
|
3,405
|
3,477
|
3,707
|
3,821
|
4,076
|
4,161
|
4,307
|
4,483
|
4,609
|
4,713
|
4,902
|
5,089
|
5,099
|
5,077
|
5,124
|
5,284
|
5,254
|
5,289
|
4,895
|
4,844
|
5,003
|
4,918
|
5,086
|
5,093
|
5,100
|
4,982
|
4,981
|
5,102
|
5,111
|
5,140
|
5,222
|
5,378
|
5,400
|
5,440
|
5,494
|
|
株式報酬費用
|
77
|
77
|
98
|
138
|
147
|
148
|
202
|
197
|
332
|
323
|
356
|
449
|
450
|
463
|
469
|
589
|
565
|
569
|
597
|
757
|
747
|
778
|
736
|
821
|
811
|
728
|
750
|
872
|
801
|
863
|
856
|
967
|
941
|
936
|
944
|
1,003
|
946
|
1,007
|
1,016
|
934
|
900
|
900
|
975
|
1,000
|
1,000
|
1,100
|
1,072
|
1,100
|
|
営業キャッシュフロー
|
-
|
9,313
|
2,472
|
8,618
|
6,891
|
6,260
|
2,977
|
11,459
|
6,796
|
7,903
|
8,553
|
14,603
|
10,629
|
11,608
|
4,681
|
17,426
|
10,585
|
9,946
|
8,235
|
16,843
|
9,249
|
10,055
|
11,962
|
14,660
|
12,227
|
9,033
|
7,659
|
17,012
|
7,958
|
10,802
|
595
|
18,796
|
13,458
|
9,865
|
12,315
|
19,767
|
4,908
|
12,790
|
6,851
|
15,416
|
10,606
|
9,933
|
12,129
|
17,290
|
15,756
|
13,901
|
8,136
|
12,599
|
|
資本的支出
|
-
|
-6,716
|
-6,045
|
-7,510
|
-7,124
|
-10,226
|
-6,247
|
-11,196
|
-8,926
|
-7,567
|
-5,323
|
-5,240
|
-7,534
|
-13,531
|
-8,255
|
-11,774
|
-11,261
|
-10,276
|
-7,233
|
-11,236
|
-11,508
|
-19,208
|
-9,912
|
-13,082
|
-11,662
|
-9,431
|
-5,866
|
-8,644
|
-6,977
|
-11,383
|
-5,498
|
-2,488
|
-2,919
|
-1,244
|
-1,719
|
-4,863
|
-6,972
|
-2,859
|
-2,613
|
-7,529
|
-9,971
|
-8,187
|
-6,318
|
-14,297
|
-8,039
|
-9,949
|
-10,830
|
-14,443
|
|
投資キャッシュフロー
|
-
|
-6,809
|
-6,136
|
-7,689
|
-7,184
|
-10,189
|
-6,333
|
-11,326
|
-8,997
|
-7,668
|
-5,370
|
-5,321
|
-7,721
|
-13,588
|
-8,336
|
-11,837
|
-11,319
|
-10,393
|
-7,358
|
-11,311
|
-11,621
|
-18,844
|
-9,989
|
-13,160
|
-11,723
|
-9,649
|
-5,919
|
-8,804
|
-7,193
|
-11,358
|
-5,598
|
-2,754
|
-2,942
|
-855
|
-1,719
|
-4,863
|
-6,972
|
-2,859
|
-2,613
|
-7,529
|
-9,971
|
-8,187
|
-6,318
|
-14,297
|
-8,039
|
-9,949
|
-10,830
|
-14,470
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,618
|
0
|
0
|
1,989
|
1,817
|
3,873
|
2,103
|
0
|
1,422
|
0
|
0
|
0
|
-
|
-
|
-
|
8,401
|
19,720
|
1,332
|
12,755
|
7,849
|
-
|
-
|
20,291
|
5,990
|
7,320
|
0
|
|
長期借入れによる収入
|
-
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
4,994
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-210
|
905
|
-255
|
-254
|
6,029
|
2,839
|
-500
|
1,255
|
87
|
-219
|
-8,427
|
56
|
-89
|
-50
|
3,356
|
909
|
197
|
-389
|
32
|
27
|
173
|
-2,322
|
354
|
19
|
-1,998
|
-2,594
|
-3,801
|
-2,041
|
154
|
22,952
|
23,172
|
22
|
32
|
-155
|
1,385
|
-6,376
|
-8,417
|
-21,146
|
-1,342
|
-12,767
|
-7,844
|
-1,241
|
-2,967
|
-20,478
|
-6,041
|
-8,713
|
-3
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,993
|
7,717
|
3,952
|
-2,694
|
-1,844
|
|
FCFマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|