|
(単位:千ドル)
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
2Q15
|
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
|
1Q25
|
|
減価償却費
|
152
|
143
|
94
|
148
|
-
|
-
|
175
|
-
|
-
|
228
|
220
|
244
|
240
|
250
|
256
|
251
|
262
|
276
|
419
|
487
|
438
|
428
|
417
|
409
|
417
|
385
|
406
|
231
|
211
|
199
|
215
|
249
|
|
株式報酬費用
|
293
|
676
|
771
|
1,096
|
1,100
|
1,400
|
1,249
|
1,200
|
1,400
|
1,394
|
1,300
|
1,700
|
1,186
|
1,200
|
663
|
638
|
481
|
377
|
487
|
412
|
539
|
408
|
327
|
-
|
790
|
-
|
-
|
912
|
-
|
-
|
832
|
717
|
|
営業キャッシュフロー
|
4,458
|
21,045
|
36,155
|
49,816
|
-
|
-
|
60,526
|
-
|
-
|
62,192
|
-
|
-
|
63,198
|
-
|
-
|
58,504
|
-
|
-
|
64,054
|
-
|
-
|
65,350
|
-
|
-
|
68,300
|
-
|
-
|
65,141
|
-
|
-
|
52,705
|
73,868
|
|
資本的支出
|
-30
|
-
|
-165
|
-404
|
-
|
-
|
-121
|
-
|
-
|
-137
|
-
|
-
|
-137
|
-
|
-
|
-174
|
-
|
-
|
-295
|
-
|
-
|
-426
|
-
|
-
|
-275
|
-
|
-
|
-34
|
-
|
-
|
-111
|
-471
|
|
投資キャッシュフロー
|
27,946
|
-115,353
|
-97,041
|
-108,494
|
-
|
-
|
-170,828
|
-
|
-
|
-77,862
|
-
|
-
|
-67,171
|
-
|
-
|
-62,223
|
-
|
-
|
-61,102
|
-
|
-
|
23,890
|
-
|
-
|
-139,517
|
-
|
-
|
-121,159
|
-
|
-
|
-108,632
|
-194,111
|
|
自己株式の取得による支出
|
244
|
120
|
0
|
-
|
-
|
-
|
2,949
|
-
|
-
|
2,900
|
-
|
-
|
1,419
|
-
|
-
|
1,440
|
-
|
-
|
0
|
-
|
-
|
755
|
-
|
-
|
14,104
|
-
|
-
|
7,293
|
-
|
-
|
1,697
|
-
|
|
長期借入れによる収入
|
638
|
748
|
155
|
111
|
-
|
-
|
715
|
-
|
-
|
861
|
-
|
-
|
607
|
-
|
-
|
397
|
-
|
-
|
1,114
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-31,884
|
95,208
|
53,341
|
61,021
|
-
|
-
|
107,171
|
-
|
-
|
13,805
|
-
|
-
|
2,815
|
-
|
-
|
18,031
|
-
|
-
|
-1,715
|
-
|
-
|
-64,791
|
-
|
-
|
80,945
|
-
|
-
|
62,312
|
-
|
-
|
81,451
|
166,324
|
|
フリーキャッシュフロー
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
FCFマージン(%)
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|