|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q13
|
2Q13
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
|
株式報酬費用
|
347
|
345
|
314
|
400
|
300
|
317
|
316
|
200
|
200
|
218
|
245
|
400
|
300
|
474
|
500
|
300
|
496
|
545
|
600
|
400
|
-
|
458
|
600
|
500
|
380
|
514
|
700
|
800
|
840
|
1,198
|
1,100
|
1,000
|
700
|
1,500
|
1,400
|
1,500
|
1,100
|
1,800
|
1,700
|
2,300
|
-
|
2,200
|
2,700
|
2,700
|
3,970
|
2,200
|
3,800
|
3,100
|
3,100
|
|
営業キャッシュフロー
|
4,189
|
2,877
|
4,025
|
-
|
-
|
6,757
|
1,854
|
3,380
|
8,914
|
9,412
|
3,503
|
-
|
8,805
|
10,233
|
-471
|
11,744
|
-
|
5,907
|
-
|
-
|
24,859
|
2,714
|
11,110
|
17,653
|
14,355
|
8,878
|
-
|
24,678
|
35,754
|
908
|
43,675
|
9,689
|
26,944
|
10,924
|
35,587
|
18,910
|
10,074
|
-1,447
|
9,912
|
-
|
-88,462
|
17,320
|
-
|
143,676
|
-
|
23,918
|
36,378
|
79,535
|
57,055
|
|
資本的支出
|
-1,032
|
-812
|
-931
|
-
|
-
|
-647
|
-637
|
-1,486
|
-2,977
|
-2,450
|
-3,203
|
-4,632
|
-6,651
|
-3,952
|
-4,892
|
-
|
-
|
-3,662
|
-
|
-4,443
|
-4,407
|
-3,117
|
-3,207
|
-3,326
|
-8,168
|
-6,644
|
-8,248
|
-6,848
|
-8,029
|
-8,299
|
-4,664
|
-7,289
|
-11,016
|
-2,327
|
-4,988
|
-8,063
|
-9,422
|
-6,512
|
-7,927
|
-9,556
|
-
|
-8,180
|
-
|
-
|
-19,714
|
-11,785
|
-13,081
|
-13,339
|
-31,304
|
|
投資キャッシュフロー
|
-822
|
237
|
-915
|
-
|
-
|
-647
|
6,833
|
-1,484
|
-2,971
|
-2,450
|
-3,203
|
-
|
-117,089
|
-3,952
|
-4,892
|
-
|
-
|
-103,915
|
-
|
-105,775
|
-4,368
|
-3,109
|
-3,158
|
-3,324
|
-5,138
|
-6,634
|
-
|
-362,015
|
-7,309
|
-8,271
|
-4,673
|
-7,265
|
-10,988
|
-92,390
|
-4,786
|
-7,919
|
-9,307
|
-100,826
|
-114,273
|
-
|
-228,426
|
-8,172
|
-
|
96,958
|
-
|
-11,963
|
-12,949
|
-12,866
|
-31,308
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
6,091
|
50,000
|
0
|
0
|
963
|
62
|
0
|
4
|
-
|
-
|
-
|
2,776
|
2,772
|
0
|
71
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,895
|
19,536
|
29,700
|
7,218
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
261,030
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,500
|
0
|
-
|
-
|
-
|
3,000
|
7,500
|
30,000
|
0
|
1,000
|
1,000
|
1,000
|
77,000
|
500
|
500
|
-
|
-
|
198,175
|
-
|
202,525
|
0
|
-
|
-
|
-
|
20,070
|
72
|
74
|
152,074
|
8,074
|
76
|
78
|
9
|
63,975
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-3,188
|
-30
|
-30
|
-
|
-
|
-7,039
|
-13,140
|
-15,892
|
2,227
|
-503
|
273
|
-
|
118,534
|
-8
|
4,108
|
-
|
-
|
53,219
|
-
|
45,737
|
502
|
104
|
218
|
-19,884
|
-19,915
|
-2,225
|
-
|
305,573
|
-7,954
|
-351
|
563
|
-5,122
|
-516
|
51,775
|
0
|
-10,000
|
209
|
60,932
|
62,910
|
65,344
|
59,469
|
-1,663
|
-
|
-
|
-
|
-30,189
|
-32,346
|
-68,391
|
-30,714
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
-
|
12,133
|
23,297
|
66,196
|
25,751
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
-
|
3.2
|
6.1
|
16.6
|
7.5
|