|
(単位:千ドル)
|
1Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
1Q16
|
1Q17
|
3Q17
|
1Q18
|
1Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
13,700
|
14,200
|
13,600
|
12,900
|
9,600
|
9,700
|
9,900
|
8,500
|
6,100
|
5,600
|
6,000
|
4,500
|
5,100
|
6,300
|
6,000
|
6,200
|
6,300
|
7,000
|
6,100
|
7,000
|
6,900
|
8,900
|
7,900
|
7,900
|
8,200
|
9,300
|
10,400
|
10,300
|
10,400
|
11,800
|
|
株式報酬費用
|
1,100
|
1,900
|
-
|
-
|
1,800
|
-
|
-
|
2,000
|
1,500
|
2,100
|
-
|
1,700
|
2,600
|
4,700
|
-
|
-
|
6,200
|
-
|
-
|
7,000
|
-
|
-
|
6,600
|
-
|
-
|
9,200
|
-
|
-
|
8,700
|
-
|
|
営業キャッシュフロー
|
29,500
|
5,100
|
-
|
-
|
1,700
|
-
|
-
|
-2,900
|
-11,500
|
-8,700
|
-
|
6,500
|
16,000
|
4,000
|
-
|
-
|
22,700
|
-
|
-
|
-7,900
|
-
|
-
|
-25,700
|
-
|
-
|
700
|
-
|
-
|
-29,200
|
-
|
|
資本的支出
|
-2,700
|
-3,300
|
-
|
-
|
-3,100
|
-
|
-
|
-2,200
|
-2,100
|
-5,200
|
-
|
-6,700
|
-4,000
|
-6,400
|
-
|
-
|
-9,600
|
-
|
-
|
-10,800
|
-
|
-
|
-7,700
|
-
|
-
|
-16,600
|
-
|
-
|
-22,600
|
-
|
|
投資キャッシュフロー
|
-23,800
|
-1,900
|
-
|
-
|
-4,700
|
-
|
-
|
1,600
|
-2,100
|
-5,200
|
-
|
-6,700
|
-21,600
|
-20,600
|
-
|
-
|
-14,700
|
-
|
-
|
-69,300
|
-
|
-
|
-7,700
|
-
|
-
|
-16,600
|
-
|
-
|
-22,600
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
64,000
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-400
|
-500
|
-
|
-
|
1,400
|
-
|
-
|
1,500
|
900
|
18,400
|
-
|
400
|
800
|
1,300
|
-
|
-
|
-4,800
|
-
|
-
|
-17,200
|
-
|
-
|
-1,400
|
-
|
-
|
282,600
|
-
|
-
|
-14,500
|
-
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|