|
(単位:千ドル)
|
4Q20
|
1Q20
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
10,281
|
8,993
|
16,666
|
16,847
|
17,212
|
18,518
|
17,914
|
17,893
|
18,057
|
17,247
|
17,483
|
-
|
16,385
|
15,982
|
16,030
|
-
|
15,640
|
15,749
|
-
|
-
|
|
株式報酬費用
|
8,497
|
8,913
|
12,255
|
16,192
|
15,099
|
17,469
|
18,791
|
23,847
|
19,484
|
18,104
|
18,504
|
16,880
|
19,658
|
22,101
|
16,097
|
16,561
|
17,402
|
19,593
|
18,042
|
17,539
|
|
営業キャッシュフロー
|
82,315
|
132,798
|
58,395
|
80,607
|
101,731
|
66,999
|
69,468
|
36,126
|
176,223
|
80,596
|
72,824
|
87,053
|
204,969
|
62,586
|
86,105
|
81,632
|
219,415
|
61,085
|
116,376
|
141,588
|
|
資本的支出
|
-2,691
|
-2,655
|
-6,402
|
-6,387
|
-4,176
|
-2,413
|
-6,393
|
-5,564
|
-4,284
|
-6,969
|
-7,653
|
-6,096
|
-3,599
|
-3,090
|
-1,810
|
-5,547
|
-3,044
|
-4,091
|
-5,701
|
-5,419
|
|
投資キャッシュフロー
|
-28,525
|
-60,630
|
-39,846
|
-8,756
|
-700,575
|
-23,392
|
-16,478
|
-29,682
|
-20,761
|
-8,991
|
-21,493
|
-9,259
|
-3,849
|
-7,097
|
-124,734
|
-7,587
|
-3,044
|
-4,091
|
-6,639
|
-98,535
|
|
配当金の支払額
|
9,794
|
8,219
|
8,485
|
8,320
|
8,528
|
8,635
|
8,665
|
8,665
|
14,522
|
14,702
|
14,768
|
14,764
|
17,871
|
17,980
|
18,134
|
18,130
|
21,198
|
21,295
|
21,263
|
21,207
|
|
自己株式の取得による支出
|
11,499
|
18,763
|
23,470
|
9,233
|
35,117
|
-21,875
|
15,008
|
0
|
-
|
-
|
-
|
-
|
15,006
|
22,509
|
8,254
|
18,590
|
30,014
|
20,009
|
15,006
|
60,028
|
|
財務キャッシュフロー
|
-66,381
|
372,137
|
3,139
|
112,933
|
399,931
|
-74,158
|
-71,081
|
-11,658
|
-134,241
|
-81,735
|
-64,043
|
-79,055
|
-126,435
|
-144,564
|
57,781
|
-76,632
|
-200,808
|
-56,701
|
-33,698
|
-85,091
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,085
|
216,371
|
56,994
|
110,675
|
136,169
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.7
|
58.4
|
15.7
|
29.5
|
34.8
|