|
(単位:千ドル)
|
1Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
4,731
|
5,098
|
-
|
-
|
7,195
|
-
|
-
|
10,312
|
-
|
-
|
12,029
|
-
|
-
|
12,724
|
-
|
-
|
12,820
|
-
|
-
|
12,863
|
-
|
-
|
15,945
|
-
|
16,996
|
-
|
-
|
19,634
|
-
|
-
|
21,915
|
-
|
-
|
23,404
|
-
|
-
|
22,814
|
|
株式報酬費用
|
1,385
|
1,537
|
2,200
|
2,000
|
1,936
|
2,000
|
1,400
|
1,621
|
2,000
|
1,600
|
2,686
|
3,100
|
2,400
|
1,581
|
1,800
|
1,200
|
1,491
|
3,100
|
2,400
|
2,066
|
3,700
|
3,200
|
2,600
|
4,537
|
4,957
|
5,334
|
3,711
|
2,922
|
4,808
|
2,598
|
4,073
|
4,193
|
4,047
|
7,127
|
3,881
|
3,678
|
5,870
|
|
営業キャッシュフロー
|
1,753
|
-12,831
|
-
|
-
|
-8,810
|
-
|
-
|
21,225
|
-
|
-
|
6,267
|
-
|
-
|
-5,040
|
-
|
-
|
-10,415
|
-
|
-
|
13,643
|
-
|
-
|
18,924
|
-
|
19,807
|
-
|
-
|
-41,006
|
-
|
-
|
-17,822
|
-
|
-
|
-4,884
|
-
|
-
|
1,939
|
|
資本的支出
|
-13,518
|
-21,177
|
-
|
-
|
-44,170
|
-
|
-
|
-18,688
|
-
|
-
|
-13,011
|
-
|
-
|
-6,981
|
-
|
-
|
-11,477
|
-
|
-
|
-22,080
|
-
|
-
|
-27,394
|
-
|
-39,278
|
-
|
-
|
-23,767
|
-
|
-
|
-17,312
|
-
|
-
|
-15,737
|
-
|
-
|
-9,921
|
|
投資キャッシュフロー
|
-14,995
|
-21,115
|
-
|
-
|
-44,115
|
-
|
-
|
-18,731
|
-
|
-
|
-12,955
|
-
|
-
|
-6,958
|
-
|
-
|
-11,364
|
-
|
-
|
-22,051
|
-
|
-
|
-27,263
|
-
|
-38,813
|
-
|
-
|
-23,701
|
-
|
-
|
-17,117
|
-
|
-
|
-35,714
|
-
|
-
|
-9,879
|
|
自己株式の取得による支出
|
3,731
|
14,697
|
-
|
-
|
-
|
-
|
-
|
9,490
|
-
|
-
|
60,775
|
-
|
-
|
33,268
|
-
|
-
|
16,640
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,096
|
-
|
-
|
49,967
|
-
|
-
|
49,394
|
|
財務キャッシュフロー
|
1,953
|
-8,223
|
-
|
-
|
31,377
|
-
|
-
|
43,260
|
-
|
-
|
-36,377
|
-
|
-
|
-19,144
|
-
|
-
|
2,787
|
-
|
-
|
2,896
|
-
|
-
|
101,173
|
-
|
382
|
-
|
-
|
14,155
|
-
|
-
|
-23,061
|
-
|
-
|
-52,449
|
-
|
-
|
-51,425
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|