|
(単位:千ドル)
|
3Q11
|
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
|
|
減価償却費
|
-
|
10,264
|
9,132
|
13,044
|
17,562
|
14,154
|
15,127
|
19,449
|
16,693
|
15,588
|
15,882
|
15,483
|
15,213
|
14,694
|
15,063
|
16,326
|
16,769
|
16,551
|
15,709
|
15,520
|
22,648
|
18,777
|
19,945
|
19,007
|
21,549
|
25,142
|
24,608
|
24,367
|
24,375
|
23,824
|
24,247
|
24,121
|
24,513
|
23,978
|
25,034
|
26,190
|
24,376
|
25,065
|
25,003
|
21,826
|
21,906
|
22,187
|
26,974
|
25,236
|
24,695
|
24,663
|
25,897
|
24,362
|
|
株式報酬費用
|
554
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
683
|
527
|
646
|
701
|
620
|
607
|
266
|
352
|
354
|
367
|
371
|
|
営業キャッシュフロー
|
16,357
|
28,223
|
45,277
|
29,827
|
58,084
|
30,879
|
51,323
|
45,486
|
55,392
|
39,016
|
53,347
|
44,290
|
49,987
|
60,891
|
49,573
|
55,442
|
67,088
|
48,302
|
65,890
|
70,819
|
57,737
|
43,600
|
70,001
|
63,858
|
61,028
|
80,520
|
80,443
|
56,449
|
77,801
|
71,155
|
73,834
|
83,228
|
68,844
|
77,947
|
56,647
|
90,446
|
90,587
|
82,142
|
79,966
|
78,666
|
53,321
|
71,814
|
80,672
|
86,011
|
92,552
|
69,814
|
97,900
|
90,809
|
|
資本的支出
|
-8,593
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-17,873
|
-14,794
|
-15,557
|
-278,000
|
-8,265
|
-12,259
|
-10,151
|
-14,135
|
-12,612
|
-12,127
|
-9,531
|
-13,030
|
-10,718
|
-7,034
|
-6,076
|
-6,284
|
-18,942
|
-11,798
|
-7,902
|
-20,641
|
-33,218
|
-26,157
|
-19,217
|
-11,403
|
-14,147
|
-9,099
|
-7,948
|
-7,770
|
-7,614
|
-8,650
|
-5,714
|
|
投資キャッシュフロー
|
-8,593
|
-
|
-
|
-
|
-10,774
|
-4,164
|
-10,579
|
-16,315
|
-18,012
|
-20,564
|
-17,905
|
-19,681
|
-21,546
|
-38,557
|
-10,723
|
-62,382
|
-36,413
|
-17,762
|
-55,891
|
-15,577
|
-53,800
|
-4,825
|
-13,410
|
-10,422
|
-257,616
|
-12,232
|
-18,843
|
-8,458
|
-12,810
|
-10,314
|
-6,945
|
-5,611
|
-23,390
|
-20,870
|
-10,984
|
-7,564
|
-20,332
|
-30,038
|
-18,887
|
-18,785
|
-10,755
|
-333,776
|
-4,214
|
-22,398
|
-9,629
|
-9,262
|
-4,471
|
-9,585
|
|
自己株式の取得による支出
|
262
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,364
|
-12,763
|
-47,782
|
-15,071
|
-44,066
|
-13,759
|
-50,221
|
-26,667
|
-42,248
|
-19,925
|
-34,255
|
-29,008
|
-27,278
|
-19,362
|
-34,228
|
7,372
|
-26,518
|
-36,519
|
-14,151
|
-52,916
|
-7,488
|
-35,425
|
-47,259
|
-62,299
|
196,888
|
-67,499
|
-63,509
|
-48,272
|
-68,321
|
-52,346
|
-71,488
|
-77,089
|
-39,636
|
-51,082
|
-46,032
|
-83,704
|
-66,356
|
-54,341
|
-61,271
|
-66,626
|
-41,001
|
262,597
|
-76,590
|
-62,946
|
-87,557
|
-64,364
|
-92,689
|
-77,846
|
|
フリーキャッシュフロー
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78,063
|
84,782
|
62,200
|
89,250
|
85,095
|
|
FCFマージン(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52.4
|
59.5
|
43.4
|
63.9
|
53.7
|