|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q16
|
2Q16
|
3Q16
|
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
|
|
減価償却費
|
17,640
|
18,660
|
19,624
|
19,433
|
19,427
|
19,389
|
19,338
|
18,936
|
19,159
|
19,366
|
19,484
|
19,077
|
19,353
|
19,611
|
9,396
|
9,654
|
9,854
|
7,492
|
8,020
|
8,980
|
9,196
|
9,276
|
9,272
|
9,460
|
9,708
|
9,407
|
9,761
|
10,055
|
11,321
|
12,466
|
12,503
|
12,617
|
12,569
|
12,506
|
13,110
|
13,570
|
14,330
|
14,580
|
15,254
|
15,407
|
15,914
|
14,732
|
14,831
|
15,472
|
15,486
|
|
株式報酬費用
|
-
|
2,019
|
1,948
|
2,082
|
2,799
|
2,130
|
2,361
|
1,955
|
1,810
|
562
|
536
|
279
|
288
|
196
|
826
|
841
|
-735
|
2,170
|
2,478
|
2,350
|
1,739
|
3,510
|
2,409
|
2,100
|
1,186
|
1,445
|
1,227
|
1,155
|
998
|
836
|
723
|
741
|
747
|
871
|
585
|
777
|
1,245
|
1,487
|
1,605
|
1,449
|
1,566
|
1,855
|
2,155
|
1,670
|
1,812
|
|
営業キャッシュフロー
|
-
|
10,662
|
21,188
|
2,653
|
-4,117
|
4,107
|
2,133
|
1,248
|
264
|
-1,857
|
-12
|
165
|
428
|
-11,689
|
-19,495
|
-13,105
|
-7,494
|
-2,010
|
-3,254
|
-
|
5,906
|
14,873
|
9,914
|
13,702
|
6,980
|
11,941
|
-3,481
|
10,493
|
2,731
|
-12,425
|
-2,749
|
12,826
|
14,941
|
14,333
|
16,252
|
90,329
|
88,255
|
42,254
|
97,960
|
102,277
|
55,792
|
7,411
|
24,747
|
3,807
|
19,972
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-17,047
|
-103,872
|
-52,410
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-32,924
|
-23,137
|
338
|
-29
|
-23
|
7
|
-50
|
163
|
2,161
|
42
|
-21
|
-166
|
-155
|
-509
|
5,683
|
7,236
|
-21,874
|
-109,940
|
-
|
537
|
-15,341
|
9,206
|
2,804
|
-27,685
|
-16,914
|
-1,726
|
-81,753
|
-68,228
|
-15,022
|
-4,242
|
1,734
|
12,037
|
-53,385
|
-33,119
|
-20,265
|
-18,714
|
-3,937
|
-1,606
|
9,633
|
-27,782
|
-18,583
|
-23,707
|
14,459
|
-1,289
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,818
|
25,998
|
28,761
|
23,414
|
8,626
|
1,374
|
5,800
|
1,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,492
|
201
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,895
|
2,398
|
3,906
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,450
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-1,596
|
-251
|
0
|
-6,774
|
-2,675
|
-2,580
|
-48
|
-79
|
0
|
-274
|
-
|
-
|
-
|
11,876
|
2,525
|
86,951
|
93,134
|
36,109
|
-
|
-14,517
|
2,113
|
-138
|
-1,819
|
7,222
|
6,806
|
-9,330
|
106,919
|
23,502
|
40,538
|
33,374
|
-27,887
|
-23,413
|
30,915
|
19,952
|
-28,221
|
-108,965
|
-40,862
|
-38,501
|
-55,835
|
-35,861
|
-22,727
|
-38,617
|
-20,090
|
-13,947
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|