|
(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
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
|
株式報酬費用
|
-
|
-
|
2,133
|
2,266
|
1,923
|
3,356
|
2,388
|
2,439
|
1,992
|
2,927
|
1,112
|
1,449
|
1,595
|
1,872
|
1,539
|
1,655
|
1,411
|
1,918
|
2,406
|
1,873
|
1,514
|
1,429
|
2,527
|
1,512
|
1,606
|
3,123
|
2,068
|
4,639
|
1,958
|
3,474
|
2,009
|
3,362
|
2,456
|
1,799
|
1,936
|
3,297
|
2,169
|
2,589
|
2,259
|
5,016
|
2,541
|
3,299
|
2,768
|
5,776
|
2,052
|
2,697
|
2,339
|
|
営業キャッシュフロー
|
21,149
|
19,762
|
4,517
|
21,466
|
23,016
|
22,757
|
12,229
|
28,480
|
29,484
|
20,068
|
18,942
|
22,480
|
37,081
|
34,391
|
14,422
|
-
|
35,100
|
-
|
9,099
|
33,598
|
35,548
|
17,764
|
49,774
|
22,986
|
9,625
|
42,285
|
31,157
|
31,755
|
6,002
|
40,869
|
27,603
|
28,638
|
3,603
|
-19,960
|
-23,101
|
-18,007
|
-13,793
|
6,686
|
12,695
|
10,644
|
14,996
|
25,490
|
24,811
|
10,271
|
9,997
|
16,620
|
20,867
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,882
|
-3,578
|
-4,726
|
-878
|
-176
|
-121
|
-35
|
-134
|
-86
|
-519
|
-295
|
-889
|
-3,652
|
-1,150
|
-1,884
|
-888
|
-9,824
|
-4,847
|
|
投資キャッシュフロー
|
-35,067
|
-68,450
|
-20,934
|
-20,508
|
-9,687
|
-4,688
|
-6,901
|
-173,990
|
-7,947
|
63,364
|
-13,533
|
-148,088
|
-10,973
|
-7,910
|
-5,015
|
-
|
-34,373
|
-
|
-137,312
|
438,798
|
-116,114
|
-50,379
|
-18,699
|
-12,496
|
32,074
|
-26,940
|
-19,601
|
-3,498
|
-8,140
|
-16,535
|
-11,838
|
-17,053
|
-11,551
|
-4,640
|
-6,571
|
21,247
|
146,378
|
11,281
|
-3,407
|
-2,781
|
-4,704
|
-6,528
|
376,804
|
144,669
|
-9,953
|
-10,728
|
-8,209
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,284
|
49
|
-49
|
-
|
12,627
|
37,740
|
34,950
|
42,922
|
2,314
|
36,813
|
9,924
|
-
|
-
|
-
|
10,833
|
0
|
0
|
0
|
4,624
|
0
|
9,572
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
27,194
|
18,805
|
51,445
|
1,251
|
5,000
|
55,000
|
0
|
5,000
|
9,500
|
45,000
|
0
|
46,500
|
25,000
|
55,750
|
0
|
7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
14,785
|
5,109
|
17,670
|
6,512
|
10,654
|
-6,284
|
8,673
|
91,744
|
-4,243
|
-93,807
|
-17,310
|
130,487
|
-17,431
|
-42,674
|
346
|
-
|
416
|
-
|
123,935
|
-259,971
|
-19,576
|
-105,396
|
-19,108
|
-12,561
|
-27,691
|
-1,007
|
-18,476
|
-34,486
|
3,574
|
-19,006
|
-21,151
|
-16,761
|
3,540
|
22,625
|
19,333
|
104
|
-72,848
|
-21,161
|
-5,697
|
-6,659
|
-6,793
|
-6,724
|
-394,897
|
-32,320
|
-31,933
|
-56,835
|
-8,753
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,661
|
8,387
|
9,109
|
6,796
|
16,020
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.7
|
8.7
|
12.1
|
6.9
|
17.4
|