|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
株式報酬費用
|
900
|
3,700
|
2,900
|
2,700
|
2,000
|
1,400
|
2,100
|
2,000
|
2,100
|
-300
|
2,000
|
1,200
|
900
|
-
|
3,000
|
-
|
-
|
9,700
|
6,600
|
3,700
|
3,400
|
4,600
|
2,700
|
2,800
|
2,800
|
2,900
|
2,800
|
2,100
|
1,300
|
1,600
|
800
|
2,000
|
1,400
|
1,300
|
200
|
1,100
|
2,700
|
2,100
|
1,700
|
1,600
|
1,400
|
2,000
|
1,500
|
500
|
1,000
|
1,500
|
2,600
|
3,500
|
3,100
|
3,000
|
2,700
|
2,900
|
1,700
|
2,000
|
|
営業キャッシュフロー
|
56,800
|
52,800
|
-2,500
|
-2,600
|
37,300
|
49,400
|
28,600
|
15,300
|
-
|
39,200
|
11,900
|
36,300
|
50,300
|
31,000
|
300
|
-
|
-
|
-
|
23,700
|
22,200
|
45,000
|
42,600
|
57,000
|
11,600
|
35,400
|
34,900
|
49,500
|
16,700
|
52,600
|
31,500
|
46,000
|
13,300
|
54,300
|
30,000
|
58,100
|
-
|
-25,000
|
-36,600
|
-30,900
|
-
|
-23,600
|
-
|
10,400
|
-5,900
|
-26,800
|
-
|
24,100
|
7,700
|
-2,000
|
30,500
|
6,000
|
-4,900
|
-1,000
|
8,300
|
|
資本的支出
|
-3,300
|
-4,500
|
-2,400
|
-2,500
|
-2,700
|
-2,800
|
-2,700
|
-3,300
|
-1,900
|
-2,200
|
-2,100
|
-
|
-
|
-
|
-2,000
|
-2,800
|
-3,200
|
-4,600
|
-3,900
|
-2,700
|
-2,400
|
-3,900
|
-2,900
|
-2,900
|
-1,900
|
-3,900
|
-3,500
|
-3,700
|
-2,800
|
-4,200
|
-2,900
|
-3,900
|
-3,000
|
-4,200
|
-3,300
|
-1,400
|
-2,000
|
-900
|
-1,000
|
-1,800
|
-700
|
-900
|
-1,000
|
-100
|
-600
|
-1,600
|
-1,500
|
-1,300
|
-600
|
-2,400
|
-700
|
-1,700
|
-1,000
|
-2,200
|
|
投資キャッシュフロー
|
-23,100
|
-23,900
|
1,600
|
-2,100
|
-4,000
|
-14,900
|
6,100
|
-21,600
|
-24,400
|
-16,000
|
6,600
|
-1,200
|
-1,700
|
-5,200
|
-700
|
4,100
|
-
|
-
|
-9,400
|
8,600
|
-4,300
|
800
|
-6,700
|
10,800
|
14,400
|
-10,000
|
-9,400
|
300
|
-10,900
|
3,900
|
15,000
|
-4,400
|
-600
|
-8,400
|
800
|
-
|
-2,000
|
-900
|
-700
|
-
|
-700
|
-
|
-700
|
-100
|
34,400
|
-
|
-1,300
|
-1,100
|
-500
|
-2,800
|
-700
|
-1,700
|
-3,400
|
-9,600
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,900
|
2,000
|
8,800
|
9,900
|
0
|
3,300
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
4,600
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-28,500
|
-24,700
|
-8,200
|
-4,000
|
-21,200
|
-22,300
|
-33,300
|
-12,300
|
-31,000
|
-38,300
|
-56,600
|
-26,700
|
-103,500
|
-37,000
|
-100
|
-15,100
|
-
|
-
|
-31,800
|
-27,600
|
-52,500
|
-26,000
|
-43,100
|
-38,000
|
-34,000
|
-25,100
|
-24,300
|
-28,600
|
-48,800
|
-21,300
|
-38,400
|
-30,100
|
-50,200
|
-12,000
|
78,400
|
-
|
37,400
|
-5,800
|
-5,700
|
-
|
36,900
|
-
|
-2,400
|
-49,600
|
-100
|
-
|
-300
|
-9,900
|
-1,900
|
-2,000
|
-20,400
|
-16,100
|
-3,000
|
6,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
28,100
|
5,300
|
-6,600
|
-2,000
|
6,100
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
32.6
|
15.2
|
-12.7
|
-3.2
|
6.5
|