|
(単位:千ドル)
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
|
減価償却費
|
7,523
|
8,324
|
8,409
|
8,747
|
8,670
|
9,300
|
9,471
|
9,730
|
10,648
|
8,080
|
7,469
|
7,711
|
7,961
|
8,008
|
8,428
|
8,684
|
8,965
|
9,467
|
9,922
|
10,296
|
|
株式報酬費用
|
11,641
|
14,109
|
13,188
|
13,934
|
12,919
|
13,796
|
33,428
|
6,676
|
7,975
|
5,558
|
3,142
|
3,031
|
3,923
|
3,780
|
3,822
|
4,152
|
4,288
|
4,126
|
4,168
|
3,835
|
|
営業キャッシュフロー
|
25,058
|
22,517
|
9,249
|
20,255
|
24,895
|
22,548
|
14,657
|
38,628
|
40,616
|
35,076
|
25,422
|
29,846
|
40,331
|
44,702
|
39,126
|
66,353
|
53,949
|
15,245
|
47,415
|
52,021
|
|
資本的支出
|
-503
|
-541
|
-416
|
-288
|
-1,584
|
-613
|
-231
|
-190
|
-231
|
-855
|
-361
|
-861
|
-218
|
-1,621
|
-220
|
-249
|
-686
|
-1,698
|
-1,071
|
-459
|
|
投資キャッシュフロー
|
-5,556
|
-7,770
|
-25,929
|
-6,832
|
-8,722
|
-8,487
|
-9,445
|
-9,703
|
-134,018
|
-7,818
|
-9,357
|
-10,464
|
-18,095
|
-57,076
|
-13,932
|
-16,003
|
-12,013
|
-12,685
|
-17,469
|
-15,215
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
122,508
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
125,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,562
|
25,000
|
0
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-790
|
-142
|
-
|
-
|
-
|
-50,886
|
-
|
-
|
-34,906
|
1
|
5,945
|
-1,562
|
-1,563
|
-1,562
|
-25,000
|
0
|
0
|
1,366
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,104
|
53,263
|
13,547
|
46,344
|
51,562
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.1
|
28.0
|
8.6
|
24.4
|
26.0
|