|
(単位:千ドル)
|
3Q11
|
1Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
1Q26
|
|
減価償却費
|
4,912
|
4,853
|
5,155
|
5,420
|
5,429
|
5,494
|
5,836
|
5,950
|
5,962
|
5,384
|
5,578
|
5,741
|
8,760
|
8,549
|
8,646
|
8,180
|
8,167
|
8,254
|
8,141
|
8,189
|
8,171
|
8,302
|
8,186
|
8,517
|
8,922
|
8,751
|
8,669
|
8,043
|
8,910
|
8,837
|
9,413
|
9,372
|
9,730
|
-
|
9,998
|
10,787
|
7,983
|
8,576
|
9,726
|
|
株式報酬費用
|
555
|
588
|
713
|
685
|
856
|
881
|
831
|
974
|
1,079
|
1,082
|
1,157
|
1,901
|
1,039
|
953
|
1,181
|
852
|
1,286
|
1,995
|
2,171
|
2,104
|
2,120
|
-163
|
2,998
|
2,558
|
2,447
|
1,932
|
3,536
|
3,973
|
4,370
|
1,250
|
1,629
|
3,970
|
4,092
|
-
|
3,892
|
2,029
|
3,068
|
5,299
|
1,543
|
|
営業キャッシュフロー
|
11,653
|
-7,097
|
16,502
|
-6,719
|
28,477
|
10,009
|
-12,596
|
33,182
|
18,000
|
-11,486
|
-5,144
|
22,672
|
-17,136
|
-34,414
|
17,042
|
19,481
|
-25,775
|
-11,093
|
7,506
|
-34,221
|
10,482
|
988
|
-31,660
|
4,289
|
34,749
|
2,665
|
20,161
|
-7,015
|
-39,147
|
5,065
|
15,543
|
-2,454
|
19,973
|
27,513
|
3,867
|
15,878
|
-9,332
|
7,402
|
22,281
|
|
資本的支出
|
-6,092
|
-4,932
|
-5,709
|
-7,893
|
-14,083
|
-10,797
|
-3,224
|
-4,063
|
-5,258
|
-5,651
|
-9,788
|
-7,373
|
-4,547
|
-4,793
|
-5,463
|
-9,024
|
-7,143
|
-6,527
|
-6,735
|
-10,428
|
-7,758
|
-7,974
|
-9,341
|
-7,592
|
-9,689
|
-6,370
|
-11,842
|
-9,297
|
-7,306
|
-18,386
|
-25,722
|
-37,038
|
-38,019
|
-
|
-25,842
|
-8,057
|
-4,716
|
-7,548
|
-12,735
|
|
投資キャッシュフロー
|
-8,181
|
-22,564
|
-17,348
|
-12,218
|
-15,498
|
-3,960
|
-3,945
|
-4,098
|
-400
|
-19,073
|
-9,622
|
-13,631
|
-4,547
|
-6,702
|
-5,463
|
-8,664
|
-6,838
|
-7,784
|
-6,035
|
-10,009
|
-6,045
|
56,902
|
-12,883
|
-7,595
|
-9,689
|
-6,329
|
-11,775
|
-7,947
|
-32,379
|
-17,436
|
-24,518
|
-34,060
|
-21,908
|
-
|
-25,457
|
-8,057
|
-4,716
|
2,088
|
-15,154
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,591
|
1,700
|
1,700
|
1,700
|
1,700
|
1,700
|
1,700
|
1,700
|
1,700
|
1,700
|
-
|
-
|
3,420
|
609
|
609
|
609
|
609
|
609
|
-
|
818
|
305
|
304
|
305
|
-
|
|
長期借入れによる収入
|
1,875
|
19,088
|
15,234
|
232
|
112
|
142
|
60
|
150
|
0
|
0
|
0
|
0
|
432
|
0
|
0
|
0
|
0
|
417
|
-
|
-
|
0
|
1,852
|
24
|
565
|
155
|
-
|
-
|
486
|
4,155
|
4,739
|
22,897
|
18,206
|
33,094
|
-
|
18,693
|
640
|
507
|
-
|
8,485
|
|
長期借入金の返済による支出
|
6,697
|
7,030
|
24,136
|
2,419
|
1,601
|
1,677
|
1,571
|
1,585
|
1,502
|
1,415
|
1,378
|
1,407
|
10,486
|
523
|
520
|
527
|
589
|
564
|
522
|
415
|
557
|
723
|
634
|
556
|
597
|
744
|
809
|
4,085
|
5,855
|
1,849
|
2,395
|
5,174
|
6,265
|
-
|
10,048
|
10,964
|
10,629
|
4,782
|
12,115
|
|
財務キャッシュフロー
|
160
|
31,129
|
1,757
|
19,057
|
-8,768
|
-5,736
|
14,585
|
-28,928
|
-16,801
|
24,133
|
15,747
|
85,731
|
25,799
|
38,706
|
-14,561
|
-8,567
|
32,505
|
18,234
|
-1,804
|
43,457
|
-4,658
|
-55,097
|
41,008
|
3,040
|
-23,872
|
2,607
|
-9,088
|
29,045
|
71,251
|
12,176
|
9,243
|
42,896
|
1,841
|
-
|
21,821
|
-7,750
|
30,573
|
-5,558
|
-6,398
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|