|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
1,657
|
1,696
|
1,793
|
1,783
|
1,777
|
1,833
|
1,796
|
1,769
|
1,828
|
1,834
|
2,074
|
2,138
|
2,216
|
2,290
|
2,287
|
-
|
-
|
2,007
|
2,527
|
2,507
|
2,516
|
-
|
5,091
|
4,764
|
4,704
|
4,631
|
4,729
|
12,347
|
11,725
|
10,913
|
8,571
|
8,624
|
8,811
|
9,209
|
8,376
|
8,645
|
8,784
|
13,890
|
15,237
|
-
|
16,154
|
-
|
12,554
|
9,740
|
-
|
10,469
|
15,200
|
16,100
|
16,400
|
16,100
|
15,700
|
16,000
|
16,100
|
16,000
|
16,000
|
15,900
|
15,900
|
15,200
|
|
株式報酬費用
|
389
|
534
|
641
|
516
|
482
|
694
|
691
|
725
|
708
|
923
|
936
|
917
|
891
|
1,155
|
958
|
1,001
|
-
|
434
|
1,425
|
-
|
1,931
|
-
|
975
|
1,063
|
1,142
|
862
|
916
|
1,145
|
1,303
|
907
|
1,368
|
1,413
|
1,277
|
1,149
|
1,533
|
914
|
1,383
|
1,951
|
2,107
|
-
|
1,861
|
2,647
|
2,494
|
2,265
|
-
|
-
|
3,400
|
3,100
|
2,700
|
2,400
|
4,200
|
2,500
|
-4,200
|
900
|
1,500
|
1,400
|
900
|
1,300
|
|
営業キャッシュフロー
|
16,030
|
11,545
|
11,724
|
12,076
|
16,301
|
12,097
|
11,202
|
12,253
|
13,326
|
10,342
|
10,084
|
16,588
|
20,025
|
16,149
|
13,960
|
-
|
19,097
|
8,862
|
10,491
|
7,983
|
-
|
85
|
12,433
|
9,251
|
16,737
|
-
|
14,659
|
-
|
13,105
|
33,228
|
19,828
|
5,617
|
25,452
|
39,583
|
15,067
|
25,264
|
36,696
|
31,529
|
15,082
|
-
|
-
|
-
|
14,688
|
29,516
|
29,989
|
35,707
|
12,300
|
26,100
|
11,800
|
33,700
|
17,800
|
33,800
|
34,800
|
35,700
|
19,000
|
37,000
|
25,300
|
46,000
|
|
資本的支出
|
-3,967
|
-3,365
|
-1,786
|
-2,966
|
-1,951
|
-6,656
|
-3,365
|
-6,153
|
-5,051
|
-3,366
|
-1,959
|
-3,098
|
-1,896
|
-3,714
|
-1,335
|
-1,744
|
-
|
-1,599
|
-999
|
-
|
-1,428
|
2,081
|
-758
|
-2,547
|
-4,963
|
-
|
-4,237
|
-6,344
|
-8,121
|
-9,678
|
-8,792
|
-6,621
|
-4,171
|
-5,441
|
-2,937
|
-2,278
|
-1,940
|
-7,425
|
-5,036
|
-5,269
|
-6,749
|
-
|
-5,630
|
-7,837
|
-8,449
|
-9,984
|
-9,100
|
-10,500
|
-5,800
|
-8,800
|
-5,500
|
-8,000
|
-6,000
|
-7,400
|
-6,100
|
-5,400
|
-6,700
|
-5,500
|
|
投資キャッシュフロー
|
-8,331
|
-10,350
|
-5,691
|
-8,161
|
-11,748
|
3,574
|
-1,553
|
-9,032
|
-8,455
|
-1,180
|
-5,192
|
294
|
-19,441
|
6,163
|
-2,495
|
-2,573
|
-2,616
|
-1,629
|
304
|
-
|
-
|
-163,944
|
1,338
|
-1,687
|
-5,495
|
-
|
-4,234
|
-
|
-15,622
|
-9,636
|
-8,728
|
-6,088
|
-2,388
|
-5,147
|
-1,300
|
-4,205
|
-3,516
|
-226,877
|
-7,480
|
-6,706
|
-
|
-
|
-2,689
|
-
|
-70,976
|
-5,638
|
-94,600
|
-41,200
|
-8,700
|
-9,400
|
-6,300
|
-9,100
|
-6,700
|
-8,200
|
-6,800
|
-6,400
|
-8,400
|
41,900
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
932
|
100,000
|
103
|
412
|
-
|
-
|
-
|
-
|
-
|
-
|
98
|
113,915
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,277
|
1,298
|
1,623
|
1,287
|
1,278
|
1,277
|
2,100
|
1,901
|
1,904
|
53
|
4,029
|
-
|
-
|
-
|
4,201
|
4,430
|
4,157
|
5,384
|
4,100
|
8,200
|
4,000
|
5,200
|
5,200
|
133,300
|
3,700
|
5,500
|
4,000
|
3,800
|
4,100
|
26,300
|
|
財務キャッシュフロー
|
-2,205
|
-2,102
|
-5,295
|
-2,141
|
-2,165
|
-30,952
|
-2,070
|
-2,153
|
-2,197
|
-1,858
|
-4,562
|
-2,178
|
-2,149
|
-28,470
|
-2,056
|
-
|
-3,325
|
-2,014
|
-3,268
|
-2,210
|
-
|
159,183
|
-18,758
|
-2,167
|
-10,035
|
-
|
122,418
|
-
|
-11,255
|
-15,869
|
-17,692
|
-3,700
|
-26,555
|
-23,796
|
-8,945
|
-10,710
|
-34,617
|
192,013
|
-9,459
|
-
|
-
|
-
|
-8,834
|
-15,984
|
40,365
|
-22,447
|
73,800
|
16,300
|
-4,400
|
-27,800
|
-5,400
|
-17,200
|
-26,800
|
-29,000
|
-11,300
|
-27,200
|
-12,600
|
-70,800
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
28,300
|
12,900
|
31,600
|
18,600
|
40,500
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
15.8
|
6.6
|
14.9
|
8.4
|
19.2
|