|
(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
|
|
減価償却費
|
587
|
552
|
493
|
488
|
497
|
506
|
506
|
517
|
708
|
482
|
467
|
473
|
390
|
333
|
301
|
294
|
289
|
275
|
277
|
279
|
280
|
281
|
267
|
259
|
196
|
71
|
40
|
9
|
86
|
16
|
13
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
1,138
|
816
|
732
|
780
|
837
|
884
|
730
|
708
|
571
|
526
|
-
|
368
|
313
|
278
|
213
|
186
|
231
|
197
|
183
|
145
|
47
|
162
|
59
|
93
|
-19
|
23
|
1,003
|
525
|
403
|
453
|
553
|
584
|
469
|
421
|
777
|
596
|
551
|
576
|
539
|
490
|
379
|
410
|
863
|
267
|
|
営業キャッシュフロー
|
15,938
|
-4,824
|
-8,008
|
1,034
|
-4,756
|
-5,844
|
-8,385
|
-7,544
|
-8,434
|
-5,435
|
-2,360
|
-2,440
|
-2,375
|
-2,631
|
-2,849
|
-2,442
|
162
|
-1,819
|
-1,687
|
-1,735
|
-3,156
|
-1,810
|
-1,786
|
-2,187
|
-2,932
|
-1,696
|
-4,568
|
-
|
-3,237
|
-2,578
|
-5,172
|
-4,336
|
-12,392
|
-14,100
|
-6,600
|
-4,700
|
-4,000
|
-4,700
|
-5,900
|
-14,300
|
-11,200
|
-4,700
|
-9,500
|
-3,000
|
-4,300
|
-2,500
|
-4,500
|
-1,800
|
3,100
|
-1,100
|
|
資本的支出
|
-88
|
34
|
-135
|
-298
|
-96
|
-117
|
-164
|
-109
|
-34
|
-25
|
-16
|
-11
|
-16
|
-42
|
-23
|
-10
|
-25
|
-14
|
-91
|
-114
|
-25
|
-25
|
-14
|
-5
|
-8
|
-53
|
0
|
-16
|
-19
|
-1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-40
|
4
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
452
|
2,393
|
-8,874
|
-5,751
|
-7,921
|
-4,097
|
12,027
|
5,797
|
1,846
|
5,472
|
4,308
|
-7,622
|
-9,406
|
294
|
58
|
4,447
|
-1,086
|
-3,472
|
-5,834
|
1,040
|
-1,364
|
-1,579
|
1,278
|
1,930
|
4,606
|
-13,105
|
-10,164
|
-
|
5,267
|
2,155
|
4,550
|
3,888
|
10,071
|
14,001
|
4,500
|
0
|
0
|
-23
|
-40
|
4
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
67
|
59
|
48,661
|
-41
|
110
|
-50
|
225
|
-246
|
366
|
-11
|
-29
|
-
|
2,648
|
148
|
-14
|
-4
|
-2
|
0
|
-2
|
-3
|
7,751
|
-2
|
3
|
307
|
803
|
29,432
|
1
|
-
|
0
|
-
|
11
|
2
|
2,576
|
47
|
2,005
|
19,123
|
2,597
|
14,715
|
10,597
|
3,937
|
8,120
|
10,299
|
-55
|
160
|
1,065
|
8
|
6,569
|
0
|
-10
|
-28
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-2,500
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-122.0
|
-
|
-
|
-
|
-
|