|
(単位:千ドル)
|
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
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
2,328
|
2,366
|
2,662
|
3,429
|
3,451
|
3,768
|
3,564
|
4,027
|
3,678
|
3,525
|
4,152
|
12,399
|
22,199
|
24,580
|
25,832
|
25,730
|
25,551
|
25,394
|
24,757
|
24,762
|
23,921
|
23,816
|
23,661
|
23,805
|
22,052
|
22,266
|
21,036
|
19,989
|
20,573
|
18,963
|
27,814
|
27,995
|
27,995
|
26,446
|
26,391
|
26,183
|
25,820
|
24,155
|
24,163
|
23,487
|
|
株式報酬費用
|
1,180
|
-
|
-
|
5,205
|
-
|
400
|
3,579
|
3,400
|
3,100
|
7,382
|
-
|
-
|
17,300
|
-
|
-
|
9,700
|
-
|
-
|
5,936
|
-
|
-
|
4,457
|
-
|
-
|
2,451
|
-
|
-
|
2,647
|
-
|
-
|
7,617
|
-
|
-
|
2,700
|
2,800
|
3,200
|
2,600
|
2,600
|
2,800
|
2,600
|
|
営業キャッシュフロー
|
-11,499
|
-
|
-
|
-14,745
|
-
|
-
|
-29,046
|
-
|
-
|
238,793
|
-
|
-
|
-9,206
|
-
|
-
|
-33,919
|
-
|
-
|
-35,520
|
-
|
-
|
-48,988
|
-
|
-
|
-43,370
|
-
|
-
|
26,037
|
-
|
-
|
-19,856
|
-
|
-
|
-22,647
|
-
|
-
|
-35,566
|
-
|
-
|
-34,554
|
|
資本的支出
|
-175
|
-
|
-
|
-755
|
-
|
-
|
-861
|
-
|
-
|
-363
|
-
|
-
|
-9,812
|
-
|
-
|
-9,537
|
-
|
-
|
-5,973
|
-
|
-
|
-2,932
|
-
|
-
|
-5,626
|
-
|
-
|
-9,245
|
-
|
-
|
-5,251
|
-
|
-
|
-3,037
|
-
|
-
|
-4,443
|
-
|
-
|
-3,194
|
|
投資キャッシュフロー
|
-17,872
|
-
|
-
|
-649
|
-
|
-
|
-264
|
-
|
-
|
-363
|
-
|
-
|
-10,062
|
-
|
-
|
-6,442
|
-
|
-
|
-5,146
|
-
|
-
|
-4,132
|
-
|
-
|
-5,619
|
-
|
-
|
-1,106
|
-
|
-
|
-4,903
|
-
|
-
|
-7,717
|
-
|
-
|
-4,395
|
-
|
-
|
40,528
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
4,878
|
-
|
-
|
169,641
|
-
|
-
|
-96
|
-
|
-
|
13,812
|
-
|
-
|
53
|
-
|
-
|
2,174
|
-
|
-
|
49,191
|
-
|
-
|
163,875
|
-
|
-
|
-1,611
|
-
|
-
|
-7,192
|
-
|
-
|
-7,891
|
-
|
-
|
-13,119
|
-
|
-
|
20,613
|
-
|
-
|
-4,022
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-40,009
|
-
|
-
|
-37,748
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-23.04
|
-
|
-
|
-25.17
|