|
(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
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
1,812
|
1,766
|
2,087
|
2,424
|
2,632
|
994
|
2,108
|
2,160
|
2,268
|
2,251
|
2,429
|
2,385
|
3,846
|
1,107
|
2,324
|
2,231
|
2,271
|
2,249
|
2,176
|
2,129
|
2,135
|
1,855
|
1,854
|
1,698
|
1,667
|
1,701
|
1,724
|
1,602
|
1,636
|
1,884
|
2,406
|
2,655
|
2,651
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
969
|
1,727
|
1,461
|
1,593
|
1,481
|
1,355
|
1,457
|
1,751
|
2,704
|
1,762
|
1,634
|
1,776
|
1,705
|
1,637
|
1,571
|
1,411
|
1,682
|
1,584
|
1,689
|
1,743
|
2,000
|
2,234
|
2,164
|
2,163
|
2,448
|
2,044
|
2,338
|
2,679
|
3,212
|
3,153
|
3,114
|
3,200
|
3,399
|
872
|
3,955
|
4,775
|
4,253
|
4,679
|
4,890
|
-
|
2,292
|
-
|
4,832
|
7,983
|
-
|
9,319
|
6,119
|
7,745
|
6,049
|
5,600
|
6,486
|
8,244
|
7,096
|
6,751
|
6,814
|
6,678
|
6,886
|
7,239
|
|
営業キャッシュフロー
|
9,745
|
18,618
|
-2,936
|
5,105
|
10,606
|
11,233
|
-8,521
|
-8,437
|
13,045
|
1,482
|
-4,692
|
123
|
-4,980
|
8,914
|
-5,874
|
-1,283
|
9,505
|
-
|
499
|
12,721
|
20,881
|
11,584
|
3,075
|
7,183
|
5,126
|
5,219
|
32,714
|
-
|
24,437
|
19,928
|
-856
|
-1,447
|
1,168
|
19,281
|
8,898
|
37,973
|
25,988
|
33,125
|
50,999
|
30,972
|
49,852
|
49,001
|
45,456
|
-
|
-
|
-
|
50,067
|
31,688
|
28,632
|
61,586
|
57,131
|
65,299
|
67,247
|
55,999
|
91,980
|
57,943
|
83,396
|
94,996
|
|
資本的支出
|
-336
|
-673
|
-867
|
-1,768
|
-1,070
|
-1,285
|
-997
|
-973
|
-1,546
|
-2,173
|
-2,193
|
-1,620
|
1,013
|
-2,992
|
-502
|
-541
|
-322
|
-481
|
-610
|
-1,918
|
-821
|
-650
|
-47
|
-1,489
|
-806
|
-2,862
|
-1,319
|
-442
|
-1,181
|
-4,544
|
-4,132
|
-4,182
|
-1,629
|
3,141
|
-997
|
-1,612
|
-782
|
-438
|
-3,875
|
-
|
-
|
-
|
-2,494
|
-4,408
|
-2,884
|
-8,619
|
-7,855
|
-4,608
|
-7,647
|
-2,463
|
-6,975
|
-12,253
|
-8,049
|
-4,626
|
-8,233
|
-13,772
|
-1,379
|
-5,129
|
|
投資キャッシュフロー
|
-446
|
-24,716
|
-974
|
-14,917
|
-24,735
|
-11,167
|
-2,178
|
-458
|
-3,647
|
-1,499
|
-3,603
|
-2,069
|
1,632
|
-4,013
|
-441
|
56
|
4,885
|
-
|
-410
|
6,818
|
-46,043
|
-2,498
|
-1,849
|
-12,160
|
-3,770
|
11,089
|
21,616
|
-
|
-15,346
|
-4,676
|
-15,964
|
-1,220
|
-43,727
|
65,015
|
-2,600
|
9,948
|
-57,055
|
1,108
|
-60,349
|
-43,098
|
-34,530
|
-30,865
|
-33,300
|
-
|
-
|
-
|
13,238
|
-36,138
|
-43,359
|
-37,128
|
-91,816
|
-74,084
|
-56,551
|
-4,096
|
-21,804
|
-43,016
|
296,751
|
-353,499
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
0
|
3,544
|
5,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
1,721
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
33,614
|
18,386
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
53,717
|
3,197
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
75,015
|
0
|
0
|
0
|
|
長期借入金の返済による支出
|
2,107
|
182
|
186
|
188
|
1,615
|
221
|
227
|
229
|
4,768
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
51
|
3,623
|
1,657
|
-3,759
|
-693
|
-4,014
|
-4,215
|
948
|
-5,053
|
825
|
2,356
|
920
|
1,442
|
-5,393
|
-352
|
-301
|
856
|
-
|
192
|
1,671
|
2,228
|
1,183
|
-538
|
11
|
367
|
-25,398
|
-22,918
|
-
|
726
|
-487
|
745
|
1,462
|
-158
|
-6,247
|
-35,015
|
-20,520
|
2,399
|
-566
|
593
|
-
|
-
|
20,567
|
-7,570
|
1,445
|
-11,772
|
-
|
-9,470
|
1,305
|
-917
|
-393
|
-5,073
|
-8,872
|
3,945
|
-25,673
|
-79,520
|
-3,706
|
5,362
|
2,714
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
51,373
|
83,747
|
44,171
|
82,017
|
89,867
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
19.5
|
31.4
|
17.4
|
37.6
|
33.7
|