|
(単位:千ドル)
|
1Q12
|
1Q13
|
1Q14
|
3Q14
|
1Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
|
減価償却費
|
7,764
|
12,075
|
10,885
|
-
|
13,153
|
-
|
13,928
|
-
|
-
|
14,571
|
-
|
-
|
15,641
|
-
|
-
|
8,905
|
-
|
-
|
9,451
|
-
|
-
|
10,053
|
-
|
-
|
11,316
|
-
|
-
|
10,850
|
-
|
-
|
11,020
|
|
株式報酬費用
|
1,015
|
751
|
996
|
828
|
1,057
|
839
|
927
|
1,079
|
270
|
918
|
840
|
756
|
1,009
|
1,255
|
1,030
|
2,000
|
1,619
|
1,615
|
1,675
|
1,455
|
1,761
|
1,766
|
798
|
1,207
|
552
|
1,000
|
1,285
|
237
|
2,198
|
1,773
|
756
|
|
営業キャッシュフロー
|
-18,244
|
-13,232
|
8,645
|
-
|
-10,577
|
-
|
2,960
|
-
|
-
|
-5,060
|
-
|
-
|
4,630
|
-
|
-
|
108,460
|
-
|
-
|
30,071
|
-
|
-
|
-9,240
|
-
|
-
|
26,317
|
-
|
-
|
9,320
|
-
|
-
|
38,441
|
|
資本的支出
|
-8,101
|
-15,514
|
-21,631
|
-
|
-20,777
|
-
|
-14,917
|
-
|
-
|
-17,452
|
-
|
-
|
-7,549
|
-
|
-
|
-7,704
|
-
|
-
|
-8,733
|
-
|
-
|
-27,038
|
-
|
-
|
-28,866
|
-
|
-
|
-33,629
|
-
|
-
|
-11,912
|
|
投資キャッシュフロー
|
-8,033
|
-15,456
|
-24,667
|
-
|
-20,737
|
-
|
-14,892
|
-
|
-
|
-10,152
|
-
|
-
|
-2,534
|
-
|
-
|
-7,557
|
-
|
-
|
-8,286
|
-
|
-
|
-27,038
|
-
|
-
|
-27,756
|
-
|
-
|
-33,574
|
-
|
-
|
-8,271
|
|
配当金の支払額
|
1,240
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
10,547
|
-
|
-
|
1,250
|
-
|
265
|
-
|
-
|
283
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,425
|
10,915
|
2,214
|
-
|
19,646
|
-
|
13,533
|
-
|
-
|
10,942
|
-
|
-
|
-5,238
|
-
|
-
|
-12,062
|
-
|
-
|
-1,306
|
-
|
-
|
-2,524
|
-
|
-
|
-1,437
|
-
|
-
|
50,227
|
-
|
-
|
-30,209
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
|
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|