|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
1Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
6,761
|
7,115
|
8,150
|
9,264
|
15,428
|
15,748
|
15,159
|
17,238
|
19,226
|
21,050
|
20,483
|
28,933
|
29,317
|
30,168
|
27,351
|
35,179
|
35,389
|
33,501
|
23,724
|
22,938
|
23,729
|
24,148
|
23,936
|
23,523
|
23,261
|
23,657
|
22,504
|
18,231
|
15,836
|
|
株式報酬費用
|
1,757
|
1,412
|
1,379
|
1,574
|
2,525
|
2,526
|
6,097
|
5,474
|
3,647
|
-
|
-
|
2,031
|
-
|
-
|
3,246
|
-
|
-
|
3,709
|
-
|
-
|
4,334
|
-
|
-
|
4,651
|
-
|
-
|
4,979
|
-
|
-
|
|
営業キャッシュフロー
|
19,830
|
7,055
|
7,239
|
12,272
|
9,292
|
10,019
|
16,046
|
7,637
|
8,386
|
-
|
-
|
5,357
|
-
|
-
|
35,326
|
-
|
-
|
-27,156
|
-
|
-
|
-36,224
|
-
|
-
|
-27,266
|
-
|
-
|
-25,009
|
-
|
-
|
|
資本的支出
|
-3,748
|
-5,728
|
-5,257
|
-4,569
|
-9,268
|
-14,158
|
-5,069
|
-11,647
|
-8,458
|
-
|
-
|
-9,722
|
-
|
-
|
-7,535
|
-
|
-
|
-12,640
|
-
|
-
|
-12,398
|
-
|
-
|
-14,073
|
-
|
-
|
-9,532
|
-
|
-
|
|
投資キャッシュフロー
|
-31,858
|
-5,706
|
-65,841
|
-4,557
|
1,779
|
-13,309
|
-15,795
|
-108,178
|
-15,618
|
-
|
-
|
-14,229
|
-
|
-
|
-5,846
|
-
|
-
|
-12,469
|
-
|
-
|
-14,153
|
-
|
-
|
-14,186
|
-
|
-
|
1,436
|
-
|
-
|
|
自己株式の取得による支出
|
2,743
|
7,289
|
4,530
|
3,995
|
8,016
|
6,730
|
6,499
|
4,415
|
7,751
|
-
|
-
|
1,845
|
-
|
-
|
4,237
|
-
|
-
|
2,435
|
-
|
-
|
2,451
|
-
|
-
|
17,185
|
-
|
-
|
4,275
|
-
|
-
|
|
長期借入れによる収入
|
23,862
|
5,084
|
80,311
|
7,683
|
10,928
|
21,634
|
133,454
|
509,622
|
149,366
|
-
|
-
|
153,567
|
-
|
-
|
121,596
|
-
|
-
|
174,859
|
-
|
-
|
240,826
|
-
|
-
|
274,275
|
-
|
-
|
250,996
|
-
|
-
|
|
長期借入金の返済による支出
|
12,048
|
3,339
|
15,393
|
6,263
|
17,925
|
10,366
|
67,533
|
396,321
|
128,659
|
-
|
-
|
131,931
|
-
|
-
|
139,635
|
-
|
-
|
102,514
|
-
|
-
|
208,104
|
-
|
-
|
211,696
|
-
|
-
|
219,047
|
-
|
-
|
|
財務キャッシュフロー
|
6,303
|
-8,066
|
52,831
|
-3,946
|
-15,588
|
-2,739
|
54,047
|
102,815
|
5,818
|
-
|
-
|
11,916
|
-
|
-
|
-31,375
|
-
|
-
|
62,361
|
-
|
-
|
22,322
|
-
|
-
|
36,114
|
-
|
-
|
18,437
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|