|
(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
|
2Q25
|
|
減価償却費
|
4,525
|
-
|
-
|
4,727
|
-
|
-
|
5,846
|
-
|
-
|
5,624
|
-
|
-
|
5,466
|
-
|
-
|
6,088
|
-
|
-
|
6,145
|
-
|
-
|
18,774
|
-
|
-
|
4,919
|
-
|
-
|
7,006
|
-
|
-
|
4,171
|
-
|
-
|
4,724
|
-
|
-
|
4,254
|
-
|
-
|
3,137
|
-
|
|
株式報酬費用
|
2,852
|
2,986
|
2,784
|
3,432
|
3,281
|
3,000
|
3,295
|
5,158
|
5,268
|
6,269
|
8,645
|
8,091
|
8,935
|
10,881
|
10,818
|
12,508
|
13,932
|
13,489
|
15,109
|
16,056
|
16,408
|
18,350
|
20,047
|
21,846
|
23,175
|
25,655
|
27,925
|
30,100
|
30,688
|
28,695
|
28,227
|
31,300
|
33,774
|
42,557
|
36,227
|
31,299
|
34,781
|
36,224
|
37,213
|
41,425
|
36,730
|
|
営業キャッシュフロー
|
-17,774
|
-
|
-
|
66,046
|
-
|
-
|
72,858
|
-
|
-
|
27,521
|
-
|
-
|
8,642
|
-
|
-
|
32,444
|
-
|
-
|
55,655
|
-
|
-
|
22,703
|
-
|
-
|
-18,323
|
-
|
-
|
21,650
|
-
|
-
|
15,116
|
-
|
-
|
68,107
|
-
|
-
|
180,146
|
-
|
-
|
204,228
|
-
|
|
資本的支出
|
-4,267
|
-
|
-
|
-1,195
|
-
|
-
|
-1,228
|
-
|
-
|
-3,275
|
-
|
-
|
-4,251
|
-
|
-
|
-2,415
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-12,496
|
-
|
-
|
-1,784
|
-
|
-
|
-6,657
|
-
|
-
|
-11,487
|
-
|
-
|
-604
|
-
|
-
|
-1,880
|
-
|
|
投資キャッシュフロー
|
-7,966
|
-
|
-
|
-13,224
|
-
|
-
|
-2,630
|
-
|
-
|
-5,381
|
-
|
-
|
9,370
|
-
|
-
|
-3,727
|
-
|
-
|
-31,278
|
-
|
-
|
-1,466
|
-
|
-
|
-12,562
|
-
|
-
|
15,489
|
-
|
-
|
-6,082
|
-
|
-
|
-14,413
|
-
|
-
|
-132,399
|
-
|
-
|
261,895
|
-
|
|
自己株式の取得による支出
|
814
|
-
|
-
|
3,512
|
-
|
-
|
4,630
|
-
|
-
|
2,427
|
-
|
-
|
11,887
|
-
|
-
|
13,764
|
-
|
-
|
20,708
|
-
|
-
|
23,224
|
-
|
-
|
29,011
|
-
|
-
|
34,655
|
-
|
-
|
35,910
|
-
|
-
|
1,107
|
-
|
-
|
-
|
-
|
-
|
117,204
|
-
|
|
財務キャッシュフロー
|
-2,103
|
-
|
-
|
-4,127
|
-
|
-
|
-6,587
|
-
|
-
|
-6,337
|
-
|
-
|
-18,424
|
-
|
-
|
-15,994
|
-
|
-
|
-23,052
|
-
|
-
|
-25,587
|
-
|
-
|
502,174
|
-
|
-
|
-34,794
|
-
|
-
|
-35,918
|
-
|
-
|
-29,372
|
-
|
-
|
17,899
|
-
|
-
|
-575,986
|
-
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|