|
(単位:千ドル)
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,621
|
5,744
|
5,705
|
5,795
|
5,383
|
4,550
|
4,746
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
402
|
460
|
582
|
517
|
520
|
218
|
494
|
485
|
57
|
437
|
607
|
445
|
280
|
457
|
574
|
578
|
575
|
584
|
310
|
538
|
548
|
558
|
667
|
336
|
548
|
606
|
711
|
603
|
400
|
450
|
707
|
691
|
727
|
734
|
897
|
858
|
829
|
1,059
|
1,154
|
1,158
|
1,103
|
954
|
863
|
933
|
849
|
770
|
771
|
869
|
880
|
878
|
1,108
|
976
|
|
営業キャッシュフロー
|
-
|
3,097
|
3,536
|
7,331
|
6,817
|
29,528
|
-470
|
9,133
|
35,213
|
24,065
|
-1,461
|
1,508
|
2,834
|
-826
|
16,322
|
23,383
|
9,516
|
10,145
|
8,251
|
7,950
|
27,641
|
13,469
|
-2,240
|
-
|
1,279
|
-6,253
|
-10,784
|
3,851
|
-551
|
7,096
|
4,961
|
16,212
|
14,778
|
7,028
|
-6,221
|
18,874
|
16,516
|
18,453
|
12,672
|
9,065
|
-16,925
|
-23,834
|
-12,975
|
-20,790
|
-21,882
|
-7,099
|
-12,628
|
13,662
|
-10,652
|
17,018
|
13,015
|
22,505
|
|
資本的支出
|
-4,650
|
-7,350
|
-5,340
|
-4,444
|
-8,803
|
-8,982
|
-13,749
|
-10,919
|
-7,900
|
-9,313
|
-14,972
|
-9,032
|
-6,377
|
-3,214
|
-4,851
|
-5,984
|
-4,497
|
-7,051
|
-6,637
|
-8,414
|
-9,531
|
-5,893
|
-3,887
|
-4,279
|
-947
|
-3,183
|
-3,155
|
-3,447
|
-1,300
|
-2,271
|
-3,138
|
-1,907
|
-2,725
|
-2,296
|
-1,804
|
-3,042
|
-2,232
|
-1,127
|
-976
|
-2,052
|
-1,794
|
-3,335
|
-4,394
|
-3,735
|
-3,650
|
-3,320
|
-3,972
|
-4,478
|
-4,627
|
-4,348
|
-6,548
|
-6,311
|
|
投資キャッシュフロー
|
-
|
-7,350
|
-5,340
|
-4,444
|
-8,803
|
-8,982
|
-13,749
|
-10,919
|
-7,900
|
-9,313
|
-14,972
|
-9,032
|
-6,377
|
-3,214
|
-19,451
|
-5,984
|
-4,497
|
-7,051
|
-6,637
|
-8,414
|
-9,531
|
-5,893
|
-3,887
|
-
|
-947
|
-3,183
|
-3,155
|
-3,447
|
-1,300
|
-2,271
|
-3,138
|
-1,907
|
-2,725
|
-2,296
|
-1,804
|
-3,042
|
-2,232
|
-1,127
|
-976
|
-2,052
|
-1,794
|
-3,335
|
-4,394
|
-3,735
|
-3,650
|
-3,320
|
-3,972
|
-4,478
|
-4,627
|
-4,348
|
-6,548
|
-6,311
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
335
|
0
|
0
|
0
|
251
|
0
|
0
|
0
|
289
|
0
|
0
|
0
|
266
|
0
|
0
|
0
|
230
|
-7
|
0
|
0
|
308
|
0
|
62
|
0
|
198
|
0
|
0
|
0
|
238
|
0
|
0
|
4,748
|
6,600
|
195
|
0
|
448
|
838
|
87
|
0
|
9
|
1,541
|
0
|
0
|
|
財務キャッシュフロー
|
-
|
-1,254
|
-1,422
|
-2,643
|
-2,825
|
-1,917
|
-2,919
|
-2,713
|
-2,813
|
-2,213
|
-2,501
|
-2,300
|
-2,550
|
-2,989
|
-2,737
|
-2,791
|
-2,914
|
-3,161
|
-2,793
|
-2,451
|
-3,097
|
-3,073
|
-2,781
|
-
|
-2,807
|
-3,051
|
-2,790
|
-2,783
|
-2,870
|
-2,879
|
-2,790
|
-2,850
|
-2,797
|
-2,576
|
27,195
|
-2,820
|
-32,930
|
-4,080
|
-2,855
|
-2,856
|
-7,652
|
-6,354
|
15,576
|
22,318
|
25,022
|
12,735
|
21,861
|
-13,277
|
13,267
|
-9,907
|
-8,615
|
-15,988
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,184
|
-15,279
|
12,670
|
6,467
|
16,194
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.4
|
-9.5
|
8.6
|
4.2
|
10.5
|