|
(単位:千ドル)
|
1Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
1Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
3,177
|
3,143
|
-
|
-
|
4,092
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
3,092
|
3,300
|
-
|
-
|
3,798
|
-
|
-
|
3,198
|
-
|
-
|
3,212
|
-
|
-
|
4,152
|
-
|
-
|
8,782
|
-
|
-
|
10,426
|
-
|
-
|
27,838
|
-
|
-
|
8,500
|
-
|
-
|
10,000
|
-
|
-
|
8,000
|
-
|
18,000
|
15,000
|
22,000
|
|
営業キャッシュフロー
|
26,768
|
27,433
|
-
|
-
|
2,463
|
-
|
-
|
9,903
|
-
|
-
|
19,605
|
-
|
-
|
23,181
|
-
|
-
|
66,057
|
-
|
-
|
72,756
|
-
|
-
|
29,050
|
-
|
-
|
74,900
|
-
|
-
|
126,900
|
-
|
-
|
41,000
|
-
|
37,000
|
67,000
|
141,000
|
|
資本的支出
|
-2,331
|
-4,567
|
-3,445
|
-3,028
|
-3,356
|
-3,004
|
-2,794
|
-3,098
|
-4,157
|
-2,107
|
-2,504
|
-2,830
|
-3,497
|
-2,156
|
-5,108
|
-4,695
|
-4,099
|
-5,640
|
-8,118
|
-9,390
|
-12,428
|
-15,067
|
-14,529
|
-13,725
|
-16,499
|
-10,000
|
-20,900
|
-29,000
|
-26,500
|
-16,300
|
-20,500
|
-19,000
|
-64,000
|
-17,000
|
-18,000
|
-18,000
|
|
投資キャッシュフロー
|
46,431
|
15,444
|
-
|
-
|
-7,198
|
-
|
-
|
-1,972
|
-
|
-
|
-121,074
|
-
|
-
|
120,931
|
-
|
-
|
30,460
|
-
|
-
|
-617
|
-
|
-
|
-874,132
|
-
|
-
|
38,000
|
-
|
-
|
-9,200
|
-
|
-
|
23,000
|
-
|
-17,000
|
-18,000
|
-18,000
|
|
自己株式の取得による支出
|
-
|
3,721
|
-
|
-
|
1,668
|
-
|
-
|
945
|
-
|
-
|
-
|
-
|
-
|
1,545
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51,570
|
-
|
-
|
50,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
21,467
|
-12,427
|
-
|
-
|
-11,162
|
-
|
-
|
-10,071
|
-
|
-
|
-10,365
|
-
|
-
|
-12,955
|
-
|
-
|
-64,693
|
-
|
-
|
-67,096
|
-
|
-
|
618,632
|
-
|
-
|
-81,500
|
-
|
-
|
-23,500
|
-
|
-
|
-17,000
|
-
|
-43,000
|
-72,000
|
-180,000
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|
|