|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
2Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
1Q20
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
23,831
|
-
|
-
|
18,122
|
-
|
-
|
15,205
|
-
|
-
|
14,040
|
-
|
-
|
9,975
|
-
|
-
|
8,371
|
7,863
|
6,087
|
1,574
|
1,035
|
375
|
425
|
-
|
-
|
|
株式報酬費用
|
2,369
|
2,440
|
1,818
|
-
|
1,811
|
1,700
|
1,300
|
1,781
|
2,300
|
2,300
|
2,508
|
2,500
|
2,500
|
1,865
|
2,500
|
5,100
|
2,030
|
2,600
|
1,900
|
2,335
|
1,807
|
-1,200
|
1,678
|
531
|
630
|
1,430
|
174
|
439
|
|
営業キャッシュフロー
|
64,184
|
13,455
|
8,466
|
-
|
15,756
|
-
|
-
|
16,033
|
-
|
-
|
11,854
|
-
|
-
|
12,330
|
-
|
-
|
10,899
|
-
|
-
|
-17,542
|
-13,480
|
-28,866
|
-12,254
|
-5,057
|
-2,824
|
-1,344
|
-
|
-
|
|
資本的支出
|
-16,007
|
-16,827
|
-18,077
|
-
|
-11,444
|
-
|
-
|
-11,629
|
-
|
-
|
-8,611
|
-
|
-
|
-10,933
|
-
|
-
|
-6,127
|
-
|
-
|
-11,258
|
-4,899
|
-3,811
|
-1,524
|
-184
|
-163
|
-16
|
-
|
-
|
|
投資キャッシュフロー
|
-19,853
|
-17,245
|
112,225
|
-
|
-8,488
|
-
|
-
|
-11,625
|
-
|
-
|
-8,609
|
-
|
-
|
-9,637
|
-
|
-
|
-6,133
|
-
|
-
|
25,781
|
32,027
|
-201
|
-1,524
|
3,316
|
-163
|
941
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
14,868
|
-
|
-
|
-
|
21,529
|
1,400
|
10,000
|
38,418
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
19,337
|
28,247
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
6,357
|
2,000
|
4,326
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,106
|
5,801
|
162
|
263
|
-
|
-
|
|
財務キャッシュフロー
|
-5,566
|
-13,163
|
-12,273
|
-
|
-5,103
|
-
|
-
|
-195,269
|
-
|
-
|
-38,420
|
-
|
-
|
-1,054
|
-
|
-
|
-1,530
|
-
|
-
|
-20,877
|
-30,303
|
-425
|
40,832
|
-3,798
|
1,680
|
-6,495
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|