|
(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
|
5,757
|
6,629
|
6,671
|
6,678
|
7,091
|
7,943
|
7,635
|
7,893
|
8,192
|
8,155
|
8,212
|
8,857
|
9,468
|
9,672
|
9,370
|
9,213
|
9,226
|
9,920
|
10,920
|
11,594
|
11,218
|
11,197
|
11,144
|
10,165
|
10,610
|
10,552
|
10,661
|
10,464
|
10,375
|
10,529
|
10,014
|
2,351
|
6,943
|
6,546
|
9,509
|
10,305
|
12,390
|
11,695
|
9,209
|
9,182
|
9,083
|
9,180
|
8,832
|
8,822
|
9,383
|
13,675
|
13,154
|
13,290
|
11,800
|
11,794
|
|
株式報酬費用
|
1,065
|
-
|
1,697
|
1,884
|
1,229
|
1,056
|
1,187
|
1,878
|
991
|
917
|
1,314
|
2,000
|
1,000
|
1,104
|
1,605
|
2,400
|
1,300
|
1,084
|
1,494
|
2,100
|
1,100
|
975
|
1,400
|
2,300
|
1,200
|
1,056
|
1,500
|
2,300
|
1,200
|
1,516
|
1,880
|
1,677
|
412
|
700
|
1,633
|
2,000
|
700
|
679
|
1,743
|
2,482
|
1,459
|
1,003
|
2,081
|
2,730
|
1,334
|
1,676
|
2,003
|
1,925
|
1,262
|
2,491
|
|
営業キャッシュフロー
|
9,351
|
29,346
|
-23,771
|
19,270
|
42,578
|
42,893
|
-34,562
|
21,155
|
38,715
|
37,723
|
-11,970
|
24,112
|
31,706
|
65,620
|
32,707
|
15,782
|
36,338
|
24,757
|
5,727
|
19,625
|
44,664
|
37,691
|
-18,449
|
18,275
|
44,008
|
36,051
|
56,913
|
36,829
|
33,656
|
34,970
|
22,636
|
-20,908
|
2,267
|
31,152
|
-55,442
|
-23,958
|
27,021
|
68,848
|
-2,415
|
-12,308
|
28,846
|
34,575
|
-1,017
|
-25,937
|
-6,746
|
54,669
|
-5,453
|
24,259
|
10,867
|
43,042
|
|
資本的支出
|
-6,886
|
-9,417
|
-5,290
|
-5,677
|
-8,598
|
-13,004
|
-11,841
|
-9,426
|
-8,851
|
-10,810
|
-11,660
|
-6,398
|
-4,130
|
-6,095
|
-7,195
|
-6,280
|
-9,655
|
-6,802
|
-7,624
|
-7,724
|
-8,578
|
-5,851
|
-7,409
|
-7,787
|
-4,678
|
-7,757
|
-6,422
|
-9,390
|
-7,818
|
-6,241
|
-7,425
|
-3,950
|
-6,036
|
-5,036
|
-5,559
|
-4,033
|
-4,640
|
-3,551
|
-4,678
|
-3,424
|
-3,262
|
-6,166
|
-6,877
|
-3,643
|
-7,106
|
-6,063
|
-5,948
|
-6,888
|
-7,028
|
-6,138
|
|
投資キャッシュフロー
|
-17,886
|
-74,245
|
-5,271
|
-13,511
|
-84,243
|
-14,839
|
-11,964
|
-14,996
|
-23,623
|
-10,692
|
-12,469
|
-82,088
|
-5,813
|
314
|
-18,701
|
-6,315
|
-10,027
|
-197,565
|
-8,073
|
-12,913
|
-9,823
|
-6,774
|
-8,254
|
-8,817
|
-6,030
|
-8,734
|
-6,612
|
-8,123
|
-8,897
|
-6,329
|
-8,092
|
-8,492
|
649,237
|
-7,999
|
-303,780
|
-5,123
|
-6,371
|
-3,448
|
-8,100
|
-4,101
|
-3,093
|
-5,818
|
-6,453
|
-12,726
|
-447,349
|
-6,523
|
-8,798
|
-6,545
|
-6,716
|
-7,057
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
613
|
31
|
0
|
0
|
687
|
156
|
2
|
8
|
671
|
3,491
|
4,480
|
4,194
|
4,427
|
2,595
|
1,967
|
4,803
|
2,689
|
29
|
4,213
|
4,621
|
4,600
|
4,224
|
3,172
|
7,282
|
2,951
|
112
|
8,943
|
18,054
|
14,072
|
96
|
37
|
5
|
344
|
46
|
69
|
159
|
575
|
123
|
64
|
39
|
503
|
0
|
277
|
2
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
31,250
|
2,500
|
2,500
|
0
|
5,000
|
0
|
2,500
|
2,500
|
5,000
|
2,500
|
78,750
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
1,250
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
2,500
|
72,500
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
4,708
|
44,842
|
29,374
|
-5,845
|
38,841
|
-23,797
|
45,182
|
-12,610
|
-12,988
|
-27,699
|
22,041
|
61,588
|
-27,400
|
-59,767
|
-15,855
|
-8,078
|
-26,217
|
177,738
|
3,579
|
-3,650
|
-29,675
|
-14,213
|
9,954
|
-7,457
|
-30,996
|
-26,237
|
-57,738
|
-29,955
|
-26,018
|
-27,651
|
-13,709
|
19,876
|
-132,318
|
-18,595
|
182,878
|
-5,691
|
-104,124
|
-106,598
|
-4,684
|
-5,936
|
-2,425
|
-9,188
|
-4,035
|
-9,743
|
405,696
|
-55,995
|
43,970
|
-37,463
|
-8,088
|
-31,291
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48,606
|
-11,401
|
17,371
|
3,839
|
36,904
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.7
|
-5.9
|
8.9
|
2.1
|
18.2
|