|
(単位:千ドル)
|
1Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
1Q19
|
1Q20
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
2,629
|
5,516
|
-
|
-
|
5,096
|
-
|
-
|
6,779
|
-
|
-
|
8,731
|
-
|
-
|
10,639
|
-
|
12,522
|
-
|
-
|
18,599
|
-
|
28,383
|
30,576
|
32,111
|
35,193
|
45,810
|
49,605
|
47,046
|
|
株式報酬費用
|
1,225
|
1,637
|
-
|
-
|
1,882
|
-
|
-
|
2,143
|
-
|
-
|
2,034
|
-
|
-
|
2,181
|
-
|
2,609
|
-
|
-
|
3,501
|
-
|
4,933
|
4,097
|
5,117
|
4,719
|
5,238
|
4,040
|
4,653
|
|
営業キャッシュフロー
|
25,505
|
22,835
|
-
|
-
|
28,002
|
-
|
-
|
18,581
|
-
|
-
|
45,329
|
-
|
-
|
50,292
|
-
|
47,704
|
-
|
-
|
33,174
|
-
|
63,433
|
40,653
|
127,373
|
80,210
|
89,375
|
80,516
|
70,035
|
|
資本的支出
|
-4,880
|
-17,013
|
-4,030
|
-13,628
|
-9,456
|
-29,746
|
-26,877
|
-33,035
|
-13,408
|
-29,438
|
-15,057
|
-8,659
|
-17,235
|
-4,893
|
-20,324
|
-6,625
|
-22,968
|
-10,343
|
-22,179
|
-47,082
|
-17,057
|
-25,467
|
-9,522
|
-30,927
|
-26,845
|
-17,524
|
-19,190
|
|
投資キャッシュフロー
|
-4,867
|
-17,111
|
-
|
-
|
-8,722
|
-
|
-
|
-32,950
|
-
|
-
|
-15,031
|
-
|
-
|
-4,301
|
-
|
-5,498
|
-
|
-
|
-21,663
|
-
|
6,181
|
-24,970
|
5,411
|
-24,483
|
-16,565
|
-14,082
|
-15,565
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,626
|
7,500
|
|
自己株式の取得による支出
|
1,447
|
1,665
|
-
|
-
|
903
|
-
|
-
|
-
|
-
|
-
|
13,419
|
-
|
-
|
42,368
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,756
|
13,814
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,361
|
-
|
-
|
11,480
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,783
|
-
|
10,456
|
121,444
|
6,894
|
23,512
|
20,831
|
11,550
|
14,072
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,124
|
-
|
-
|
5,553
|
-
|
-
|
8,132
|
-
|
11,782
|
-
|
-
|
34,300
|
-
|
25,780
|
24,373
|
33,381
|
26,024
|
29,237
|
27,422
|
26,379
|
|
財務キャッシュフロー
|
-883
|
-2,121
|
-
|
-
|
-3,792
|
-
|
-
|
20,702
|
-
|
-
|
-10,809
|
-
|
-
|
-53,485
|
-
|
-15,666
|
-
|
-
|
-22,108
|
-
|
-18,642
|
92,555
|
-31,018
|
-8,623
|
-16,900
|
-58,346
|
-40,315
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
|
|
-
|
-
|
|
|
|