|
(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
|
1Q24
|
|
減価償却費
|
-
|
1,736
|
1,723
|
1,773
|
1,719
|
8,114
|
7,352
|
7,455
|
7,528
|
7,260
|
7,150
|
7,735
|
7,608
|
7,879
|
8,050
|
8,234
|
8,394
|
9,422
|
9,400
|
9,500
|
8,100
|
7,200
|
6,900
|
4,900
|
5,100
|
4,800
|
4,300
|
4,700
|
4,400
|
5,400
|
7,400
|
7,700
|
6,700
|
7,500
|
7,500
|
7,600
|
7,900
|
6,300
|
6,300
|
6,200
|
6,000
|
6,600
|
6,800
|
6,500
|
7,200
|
9,200
|
8,400
|
8,800
|
9,000
|
9,900
|
9,000
|
|
株式報酬費用
|
411
|
727
|
361
|
502
|
251
|
989
|
1,042
|
1,426
|
1,004
|
755
|
796
|
1,145
|
865
|
461
|
566
|
1,567
|
967
|
600
|
600
|
1,500
|
700
|
600
|
900
|
1,100
|
1,200
|
-100
|
600
|
1,600
|
-100
|
1,000
|
400
|
1,400
|
1,300
|
1,800
|
-2,900
|
900
|
-200
|
2,700
|
900
|
2,100
|
1,500
|
1,600
|
1,800
|
2,600
|
2,200
|
2,400
|
2,200
|
3,200
|
2,700
|
2,300
|
2,300
|
|
営業キャッシュフロー
|
-
|
21,901
|
-9,109
|
18,789
|
1,311
|
413
|
-9,516
|
16,523
|
3,184
|
25,056
|
-9,702
|
32,756
|
12,737
|
15,838
|
-6,122
|
16,296
|
8,957
|
24,469
|
4,800
|
16,500
|
-
|
29,100
|
5,000
|
22,400
|
-6,000
|
23,800
|
-1,600
|
26,900
|
10,300
|
35,300
|
-6,900
|
28,200
|
33,500
|
21,200
|
8,200
|
17,800
|
1,900
|
12,300
|
-1,000
|
24,300
|
6,800
|
23,300
|
26,400
|
9,300
|
39,900
|
17,700
|
7,700
|
13,300
|
32,500
|
2,300
|
14,600
|
|
資本的支出
|
-
|
-1,243
|
-597
|
-1,266
|
-1,251
|
-1,910
|
-3,059
|
-4,847
|
-3,623
|
-4,205
|
-3,327
|
-4,822
|
-2,260
|
-3,108
|
-2,649
|
-1,548
|
-2,361
|
-3,042
|
-2,500
|
-6,100
|
-2,200
|
-2,200
|
-1,100
|
-2,400
|
-1,400
|
-1,900
|
-2,600
|
-1,400
|
-2,700
|
-2,200
|
-2,100
|
-2,100
|
-2,200
|
-3,800
|
-4,000
|
-4,000
|
2,200
|
-2,600
|
-2,300
|
-2,200
|
-2,300
|
-2,800
|
-2,300
|
-6,800
|
-7,400
|
-5,400
|
-6,700
|
-4,600
|
-5,700
|
-4,400
|
-5,600
|
|
投資キャッシュフロー
|
-
|
-1,704
|
-825
|
-1,314
|
-1,637
|
25,002
|
-3,068
|
-5,123
|
-3,647
|
-1,523
|
-3,404
|
-5,538
|
-2,539
|
-3,484
|
-5,075
|
-1,592
|
-1,226
|
-3,907
|
0
|
-6,100
|
-
|
-3,900
|
-1,400
|
7,200
|
-1,400
|
-2,100
|
16,500
|
-1,800
|
-2,700
|
-280,400
|
-3,200
|
-2,200
|
-2,800
|
-4,300
|
-4,300
|
-4,300
|
-400
|
-2,500
|
-2,600
|
-2,600
|
-2,200
|
-1,700
|
-2,200
|
-8,500
|
-7,400
|
-35,900
|
-8,800
|
-4,700
|
-8,900
|
-4,200
|
-5,600
|
|
自己株式の取得による支出
|
-
|
2,513
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,800
|
2,100
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
2,300
|
11,300
|
18,400
|
15,600
|
15,300
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
22,000
|
21,800
|
11,100
|
0
|
0
|
0
|
-
|
|
長期借入金の返済による支出
|
-
|
34
|
35
|
36
|
37
|
37
|
191
|
192
|
-268
|
39
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
100
|
0
|
-
|
100
|
100
|
0
|
-
|
100
|
100
|
100
|
-
|
500
|
500
|
600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-14,612
|
5,711
|
-17,334
|
1,519
|
-7,299
|
11,065
|
-17,602
|
2,249
|
-22,427
|
14,191
|
-27,967
|
-15,480
|
-12,208
|
11,966
|
-9,588
|
-12,198
|
-20,780
|
7,200
|
-19,000
|
-
|
-22,100
|
-4,200
|
-23,800
|
3,100
|
-22,300
|
-8,800
|
-20,900
|
-20,100
|
265,000
|
-6,300
|
-27,200
|
-23,400
|
-22,500
|
-5,900
|
-17,200
|
-4,000
|
-11,900
|
7,700
|
-24,000
|
-2,400
|
-23,700
|
-16,600
|
-9,400
|
-28,100
|
11,700
|
18,700
|
-14,000
|
-9,200
|
-17,800
|
-10,200
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
8,700
|
26,800
|
-2,100
|
9,000
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2
|
2.0
|
5.8
|
-0.5
|
2.0
|