|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
1Q13
|
1Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q16
|
2Q16
|
3Q16
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q21
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
4,047
|
5,286
|
5,334
|
7,047
|
6,542
|
7,101
|
14,023
|
11,794
|
9,200
|
10,521
|
10,793
|
10,620
|
11,232
|
10,928
|
11,823
|
14,930
|
16,310
|
13,169
|
14,057
|
18,258
|
16,961
|
20,024
|
18,598
|
27,833
|
25,514
|
24,621
|
27,137
|
26,599
|
-
|
-
|
30,432
|
-
|
-
|
46,742
|
-
|
-
|
34,947
|
-
|
-
|
32,410
|
-
|
-
|
32,145
|
|
株式報酬費用
|
1,956
|
5,300
|
5,500
|
2,747
|
3,200
|
3,100
|
2,965
|
2,865
|
3,000
|
1,938
|
4,758
|
4,938
|
2,029
|
5,370
|
4,287
|
4,959
|
6,202
|
6,186
|
3,550
|
3,000
|
100
|
100
|
1,700
|
3,500
|
1,069
|
300
|
2,000
|
4,200
|
5,000
|
5,300
|
7,600
|
9,300
|
10,200
|
13,700
|
13,200
|
15,700
|
12,200
|
9,900
|
13,200
|
13,800
|
7,600
|
8,700
|
2,500
|
|
営業キャッシュフロー
|
-9,541
|
-
|
-
|
10,753
|
-
|
-
|
13,531
|
-
|
-
|
-13,558
|
-
|
-
|
23,756
|
-
|
-
|
14,505
|
-
|
-
|
46,880
|
-
|
-
|
44,748
|
-
|
-
|
33,948
|
-
|
-
|
87,137
|
-
|
-
|
59,695
|
-
|
-
|
-15,344
|
-
|
-
|
92,002
|
-
|
-
|
140,901
|
-
|
-
|
141,134
|
|
資本的支出
|
-1,703
|
-1,448
|
-1,729
|
-1,584
|
-
|
-
|
-3,923
|
-
|
-
|
-3,231
|
-
|
-
|
-6,117
|
-
|
-
|
-7,693
|
-
|
-
|
-8,276
|
-
|
-
|
-16,657
|
-
|
-
|
-8,095
|
-
|
-
|
-9,181
|
-
|
-
|
-8,725
|
-
|
-
|
-14,497
|
-
|
-
|
-25,485
|
-
|
-
|
-13,743
|
-
|
-
|
-33,732
|
|
投資キャッシュフロー
|
-4,728
|
-
|
-
|
-11,473
|
-
|
-
|
-381,759
|
-
|
-
|
-48,956
|
-
|
-
|
-52,615
|
-
|
-
|
-7,693
|
-
|
-
|
-10,972
|
-
|
-
|
-51,515
|
-
|
-
|
-20,492
|
-
|
-
|
-39,222
|
-
|
-
|
-7,038
|
-
|
-
|
-24,126
|
-
|
-
|
-36,450
|
-
|
-
|
-16,089
|
-
|
-
|
-34,837
|
|
自己株式の取得による支出
|
9,453
|
-
|
-
|
11,046
|
-
|
-
|
1,091
|
-
|
-
|
44,283
|
-
|
-
|
4,836
|
-
|
-
|
4,418
|
-
|
-
|
24,645
|
-
|
-
|
0
|
-
|
-
|
5,268
|
-
|
-
|
74,600
|
-
|
-
|
1,762
|
-
|
-
|
170,013
|
-
|
-
|
67,648
|
-
|
-
|
16,995
|
-
|
-
|
42,778
|
|
財務キャッシュフロー
|
15,700
|
-
|
-
|
-11,506
|
-
|
-
|
378,448
|
-
|
-
|
64,615
|
-
|
-
|
39,489
|
-
|
-
|
-6,948
|
-
|
-
|
-28,941
|
-
|
-
|
18,365
|
-
|
-
|
-4,111
|
-
|
-
|
245,098
|
-
|
-
|
-8,285
|
-
|
-
|
8,721
|
-
|
-
|
-63,377
|
-
|
-
|
-28,558
|
-
|
-
|
-57,091
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|