|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q21
|
3Q21
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
1,147
|
1,283
|
1,477
|
1,344
|
1,633
|
1,387
|
1,511
|
1,690
|
1,652
|
1,607
|
1,597
|
1,541
|
1,610
|
1,690
|
1,679
|
-
|
818
|
-
|
1,846
|
2,285
|
-
|
3,093
|
1,966
|
2,233
|
2,437
|
2,223
|
2,223
|
2,444
|
2,638
|
2,637
|
2,611
|
2,553
|
2,532
|
2,910
|
2,943
|
2,748
|
-
|
3,183
|
3,301
|
-
|
3,608
|
-
|
2,976
|
3,050
|
3,034
|
2,936
|
2,943
|
2,872
|
2,947
|
2,802
|
2,792
|
2,811
|
2,900
|
3,174
|
3,411
|
3,530
|
3,487
|
3,712
|
|
株式報酬費用
|
1,094
|
1,478
|
1,527
|
952
|
1,311
|
1,157
|
480
|
841
|
832
|
882
|
1,327
|
1,289
|
1,507
|
1,496
|
1,609
|
1,389
|
-
|
-
|
1,655
|
-
|
1,793
|
2,076
|
1,655
|
1,397
|
1,581
|
1,983
|
1,292
|
1,146
|
1,266
|
1,115
|
911
|
848
|
882
|
820
|
655
|
-
|
535
|
878
|
842
|
980
|
-
|
-
|
1,037
|
1,041
|
1,489
|
1,206
|
940
|
1,158
|
926
|
1,376
|
1,039
|
1,357
|
1,364
|
1,531
|
1,390
|
962
|
1,579
|
1,939
|
|
営業キャッシュフロー
|
-
|
27,841
|
-21,085
|
-5,922
|
4,205
|
14,277
|
-7,902
|
-18,838
|
8,560
|
36,628
|
-14,457
|
-713
|
25,922
|
19,398
|
-24,202
|
-
|
-
|
4,211
|
-9,960
|
4,885
|
21,288
|
-
|
-20,371
|
-
|
16,274
|
38,067
|
-40,539
|
7,738
|
24,407
|
44,583
|
-56,567
|
10,458
|
26,202
|
47,739
|
-65,375
|
-4,452
|
33,648
|
65,315
|
-39,848
|
-
|
-
|
-
|
-61,838
|
-16,974
|
43,797
|
60,136
|
-70,051
|
5,072
|
64,952
|
60,099
|
-63,080
|
1,807
|
31,584
|
79,424
|
-79,994
|
5,852
|
36,547
|
60,019
|
|
資本的支出
|
-1,791
|
-1,941
|
-673
|
-831
|
-352
|
-876
|
-1,174
|
-797
|
-526
|
-319
|
-447
|
-911
|
-1,817
|
-1,017
|
-2,364
|
-3,419
|
-4,204
|
-
|
-5,073
|
-
|
-
|
-327
|
-823
|
-1,827
|
-2,716
|
-4,391
|
-3,248
|
-5,691
|
-4,440
|
-2,068
|
-774
|
-3,130
|
-8,644
|
-4,145
|
-7,949
|
-12,825
|
-2,225
|
-1,352
|
-692
|
-
|
-
|
376
|
-1,346
|
-721
|
-932
|
-
|
-562
|
-720
|
-726
|
-358
|
-730
|
-2,316
|
-2,986
|
-10,591
|
-974
|
-1,189
|
-650
|
-1,055
|
|
投資キャッシュフロー
|
-
|
-1,332
|
4,328
|
3,682
|
5,568
|
-826
|
-16,905
|
-643
|
-526
|
-319
|
-1,951
|
-930
|
-1,717
|
-1,264
|
-854
|
-
|
-5,569
|
-
|
-5,073
|
-577
|
-
|
-704
|
-16,986
|
-
|
-2,716
|
-4,391
|
-3,248
|
-5,691
|
-4,440
|
-2,068
|
-774
|
-3,130
|
-8,644
|
-4,145
|
-7,949
|
-12,825
|
-2,225
|
-1,352
|
-692
|
-
|
-
|
-
|
-11,985
|
-267
|
-932
|
-4,981
|
-1,132
|
-720
|
-733
|
-358
|
-730
|
-3,816
|
-2,986
|
-10,591
|
-974
|
-1,189
|
-650
|
-1,055
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24
|
1
|
0
|
96
|
98
|
0
|
0
|
158
|
35
|
3,161
|
1,546
|
1,797
|
1,796
|
-
|
1,402
|
2,023
|
1,982
|
1,988
|
-
|
-
|
2,377
|
2,259
|
2,224
|
2,720
|
2,702
|
2,528
|
2,543
|
3,034
|
3,075
|
2,901
|
2,874
|
3,450
|
3,488
|
3,370
|
3,240
|
3,733
|
|
自己株式の取得による支出
|
4,364
|
3,322
|
3,050
|
2,570
|
3,442
|
0
|
0
|
0
|
631
|
1,559
|
2,124
|
3,231
|
6,572
|
13,565
|
4,535
|
-
|
-
|
-6,512
|
296
|
14,844
|
4,178
|
-
|
-
|
-
|
7,111
|
0
|
7,230
|
13,159
|
0
|
7,495
|
4,349
|
7,161
|
6,558
|
0
|
3,810
|
-
|
-
|
-26,606
|
9,642
|
25,335
|
5,000
|
-
|
4,956
|
17,674
|
5,000
|
0
|
20,577
|
3,000
|
0
|
7,840
|
9,242
|
24,106
|
0
|
0
|
-
|
-
|
3,999
|
0
|
|
財務キャッシュフロー
|
-
|
-3,740
|
-3,416
|
-2,323
|
-4,102
|
-503
|
-70
|
5,211
|
-6,487
|
-3,180
|
-2,283
|
-3,241
|
-6,588
|
-13,767
|
-4,862
|
-
|
-
|
-
|
-829
|
-14,821
|
-2,730
|
-810
|
5,351
|
-
|
-8,012
|
-1,016
|
1
|
-2,791
|
-16,740
|
-16,217
|
34,138
|
-6,741
|
-12,624
|
-38,591
|
64,115
|
25,280
|
-
|
18,320
|
26,465
|
-
|
-89,565
|
-61,253
|
52,111
|
-10,011
|
-32,840
|
-
|
74,848
|
-25,664
|
-50,574
|
-43,092
|
56,052
|
-10,353
|
-29,927
|
-64,629
|
79,058
|
-11,875
|
-32,292
|
-64,733
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
68,833
|
-80,968
|
4,663
|
35,897
|
58,964
|
|
FCFマージン(%)
|
-
|
|
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
39.0
|
-44.5
|
2.5
|
19.3
|
29.9
|