|
(単位:千ドル)
|
1Q10
|
1Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
1Q16
|
1Q17
|
1Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,073
|
4,665
|
16,023
|
21,844
|
18,194
|
16,597
|
17,716
|
16,619
|
15,452
|
15,979
|
16,037
|
15,268
|
15,225
|
14,898
|
15,005
|
15,305
|
14,907
|
14,659
|
16,373
|
|
株式報酬費用
|
804
|
1,132
|
966
|
1,745
|
1,687
|
1,973
|
3,860
|
1,427
|
2,886
|
1,998
|
1,753
|
1,657
|
1,162
|
1,474
|
521
|
556
|
1,095
|
-
|
-
|
757
|
-
|
-
|
1,205
|
-
|
-
|
4,178
|
-
|
-
|
5,988
|
-
|
-
|
9,605
|
-
|
-
|
8,801
|
|
営業キャッシュフロー
|
-21,291
|
31,655
|
2,525
|
-
|
-
|
-12,190
|
-
|
-
|
-24,481
|
-
|
-
|
-24,279
|
-
|
-4,973
|
-10,596
|
-5,162
|
-6,609
|
-
|
-
|
18,403
|
-
|
-
|
18,380
|
-
|
-
|
32,681
|
-
|
-
|
89,752
|
-
|
-
|
-68,784
|
-
|
-
|
-7,214
|
|
資本的支出
|
-1,442
|
-2,792
|
-1,547
|
-
|
-
|
-3,655
|
-
|
-
|
-3,060
|
-
|
-
|
-2,066
|
-
|
-2,429
|
-1,684
|
-2,646
|
-1,921
|
-
|
-
|
-5,353
|
-
|
-
|
-3,123
|
-
|
-
|
-5,359
|
-
|
-
|
-5,760
|
-
|
-
|
-5,820
|
-
|
-
|
-9,371
|
|
投資キャッシュフロー
|
-93,906
|
-2,792
|
-1,741
|
-
|
-
|
-76,880
|
-
|
-
|
53,556
|
-
|
-
|
-2,066
|
-
|
-1,323
|
-6,816
|
-2,646
|
-1,921
|
-
|
-
|
-5,353
|
-
|
-
|
-3,123
|
-
|
-
|
-5,359
|
-
|
-
|
-5,760
|
-
|
-
|
-5,820
|
-
|
-
|
-126,693
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75,000
|
-
|
-
|
40,050
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
128,952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
152,442
|
-28,863
|
-784
|
-
|
-
|
27,627
|
-
|
-
|
-19,318
|
-
|
-
|
52,619
|
-
|
4,759
|
24,249
|
-1,267
|
-305
|
-
|
-
|
-2,862
|
-
|
-
|
-5,160
|
-
|
-
|
-1,145
|
-
|
-
|
-80,402
|
-
|
-
|
-49,732
|
-
|
-
|
-107,286
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-74,604
|
-
|
-
|
-16,585
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-6.51
|
-
|
-
|
-1.24
|