|
(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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
2Q24
|
|
減価償却費
|
955
|
779
|
777
|
751
|
878
|
863
|
818
|
826
|
837
|
863
|
865
|
967
|
1,055
|
1,137
|
910
|
808
|
793
|
901
|
1,935
|
2,029
|
1,784
|
2,126
|
2,244
|
2,274
|
1,868
|
2,257
|
2,439
|
2,029
|
2,178
|
2,296
|
2,485
|
2,707
|
2,853
|
2,766
|
2,810
|
2,644
|
1,853
|
2,141
|
2,054
|
1,925
|
2,008
|
2,017
|
2,306
|
2,480
|
3,170
|
3,147
|
3,150
|
3,106
|
-
|
|
株式報酬費用
|
158
|
155
|
57
|
237
|
159
|
177
|
214
|
-80
|
158
|
162
|
265
|
255
|
367
|
179
|
301
|
368
|
404
|
411
|
701
|
788
|
556
|
568
|
625
|
505
|
808
|
-82
|
479
|
268
|
647
|
587
|
-365
|
9
|
412
|
563
|
564
|
865
|
1,071
|
1,234
|
1,225
|
1,540
|
1,846
|
1,651
|
1,979
|
1,367
|
1,484
|
-945
|
1,015
|
-
|
1,679
|
|
営業キャッシュフロー
|
-3,090
|
6,149
|
8,153
|
-3,609
|
-277
|
8,546
|
6,035
|
790
|
121
|
14,140
|
15,122
|
2,063
|
-13,847
|
31,034
|
13,484
|
5,221
|
-197
|
22,612
|
18,684
|
4,330
|
-8,084
|
30,921
|
17,020
|
857
|
-1,157
|
18,296
|
15,596
|
993
|
-6,763
|
11,425
|
-24,462
|
-12,754
|
1,632
|
13,011
|
6,326
|
40,212
|
23,394
|
1,728
|
-28,156
|
-28,598
|
-34,829
|
25,017
|
-5,980
|
-3,616
|
-2,184
|
30,626
|
-2,365
|
-
|
-8,423
|
|
資本的支出
|
-214
|
-408
|
-489
|
-621
|
-632
|
-700
|
-762
|
-1,179
|
-906
|
-743
|
-521
|
-466
|
-1,571
|
-623
|
-590
|
-662
|
-2,352
|
-2,130
|
-787
|
81
|
-2,531
|
-1,419
|
-45
|
-1,039
|
-1,642
|
-1,066
|
-1,262
|
-2,966
|
-2,329
|
-3,823
|
-1,551
|
-2,323
|
-2,756
|
-2,322
|
-1,694
|
-2,965
|
-3,303
|
-1,765
|
-1,850
|
-3,135
|
-4,151
|
-3,914
|
-3,381
|
-4,130
|
-3,186
|
-1,921
|
-1,178
|
-
|
-1,485
|
|
投資キャッシュフロー
|
-178
|
-147
|
-380
|
-513
|
-539
|
-594
|
-666
|
-1,165
|
-903
|
-735
|
-14,039
|
-5,998
|
-514
|
-9,614
|
-24,996
|
980
|
1,749
|
-100,568
|
-3,045
|
-4,425
|
2,682
|
-5,081
|
-29,355
|
-3,567
|
14,762
|
-11,106
|
-12,921
|
5,986
|
17,335
|
8,313
|
8,989
|
8,908
|
-2,756
|
-2,322
|
-1,694
|
-2,965
|
-3,303
|
-16,554
|
15,335
|
26,369
|
-3,404
|
-3,937
|
-3,381
|
-4,130
|
-3,186
|
-1,921
|
11,672
|
-724
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,996
|
0
|
9,572
|
-1
|
0
|
0
|
0
|
-
|
3,427
|
0
|
1,421
|
6,207
|
2,718
|
409
|
1,862
|
8,007
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-5,000
|
0
|
0
|
5,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
236
|
293
|
19,689
|
12,750
|
44,142
|
575
|
568
|
473
|
1,185
|
5,840
|
56,627
|
1,586
|
17,751
|
18,529
|
51,827
|
154
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
11,667
|
0
|
20,000
|
19,000
|
30,286
|
13,167
|
399
|
1,249
|
1,337
|
2,219
|
18,921
|
27,453
|
10,446
|
8,953
|
38,665
|
31,596
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
0
|
0
|
-4,911
|
0
|
0
|
24
|
147
|
128
|
80
|
-143
|
-60
|
120
|
-78
|
216
|
-2,243
|
446
|
-9,546
|
80,195
|
-2,672
|
-3,389
|
-3,777
|
-9,197
|
-8,048
|
-3,630
|
-5,363
|
-9,708
|
-6,816
|
-4,215
|
-5,784
|
-11,767
|
-11,528
|
526
|
-311
|
-6,177
|
11,989
|
-12,509
|
-627
|
-1,971
|
-1,142
|
2,727
|
37,075
|
-25,944
|
7,130
|
9,386
|
11,076
|
-31,547
|
-9,524
|
-
|
8,783
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5,370
|
28,705
|
-3,543
|
-
|
-9,908
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.5
|
42.0
|
-8.5
|
-
|
-14.7
|