|
(単位:千ドル)
|
1Q11
|
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
|
2,209
|
2,960
|
-
|
-
|
3,363
|
-
|
-
|
3,374
|
-
|
-
|
4,525
|
-
|
-
|
5,201
|
-
|
-
|
5,221
|
-
|
-
|
5,541
|
-
|
-
|
5,350
|
-
|
-
|
4,996
|
-
|
-
|
4,028
|
-
|
-
|
5,223
|
-
|
-
|
3,366
|
-
|
-
|
4,631
|
-
|
5,167
|
5,253
|
|
株式報酬費用
|
2,525
|
4,007
|
3,943
|
4,711
|
5,151
|
5,171
|
4,914
|
4,924
|
4,852
|
4,817
|
4,758
|
4,324
|
4,527
|
4,927
|
4,709
|
4,982
|
5,176
|
5,597
|
4,907
|
4,893
|
5,342
|
5,105
|
5,671
|
5,937
|
6,028
|
5,686
|
5,521
|
5,732
|
5,539
|
5,480
|
5,677
|
5,980
|
6,170
|
6,148
|
6,139
|
6,100
|
5,930
|
5,738
|
6,841
|
6,952
|
7,155
|
|
営業キャッシュフロー
|
-1,581
|
13,725
|
-
|
-
|
26,350
|
-
|
-
|
21,560
|
-
|
-
|
-2,446
|
-
|
-
|
11,980
|
-
|
-
|
8,513
|
-
|
-
|
-27,217
|
-
|
-
|
-15,754
|
-
|
-
|
-39,609
|
-
|
-
|
5,042
|
-
|
-
|
-19,446
|
-
|
-
|
-13,275
|
-
|
-
|
-15,705
|
-
|
-
|
-18,832
|
|
資本的支出
|
-3,702
|
-3,270
|
-
|
-
|
-4,226
|
-
|
-
|
-4,392
|
-3,630
|
-4,583
|
-3,669
|
-4,783
|
-5,072
|
-4,384
|
-4,018
|
-4,493
|
-3,293
|
-4,379
|
-4,038
|
-2,946
|
-2,305
|
-2,913
|
-3,399
|
-2,815
|
-2,997
|
-3,301
|
-1,019
|
-1,176
|
-1,598
|
-1,183
|
-1,816
|
-3,596
|
-1,667
|
-4,852
|
-3,791
|
-4,003
|
-6,106
|
-3,979
|
-5,294
|
-
|
-9,847
|
|
投資キャッシュフロー
|
-4,992
|
-60,663
|
-
|
-
|
-30,598
|
-
|
-
|
-20,581
|
-
|
-
|
-10,367
|
-
|
-
|
-3,347
|
-
|
-
|
-9,397
|
-
|
-
|
13,942
|
-
|
-
|
2,766
|
-
|
-
|
-227
|
-
|
-
|
-1,616
|
-
|
-
|
29,224
|
-
|
-
|
-2,426
|
-
|
-
|
-4,618
|
-
|
-
|
-1,005
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,042
|
-
|
-
|
12,459
|
-
|
-
|
12,425
|
-
|
-
|
16,774
|
-
|
-
|
16,039
|
-
|
-
|
15,416
|
-
|
-
|
15,186
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
11,141
|
-
|
-
|
29,336
|
-
|
-
|
52,777
|
-
|
-
|
14,034
|
-
|
-
|
33,161
|
-
|
-
|
25,677
|
-
|
-
|
17,154
|
34,002
|
-25,349
|
-29,139
|
-539
|
-118
|
5,558
|
37,236
|
31,891
|
42,399
|
34,628
|
35,078
|
38,451
|
25,784
|
-
|
37,337
|
-
|
-
|
7,770
|
|
財務キャッシュフロー
|
776
|
6,061
|
-
|
-
|
-9,832
|
-
|
-
|
-28,184
|
-
|
-
|
-18,182
|
-
|
-
|
-10,142
|
-
|
-
|
-31,349
|
-
|
-
|
-42,916
|
-
|
-
|
-27,191
|
-
|
-
|
-11,624
|
-
|
-
|
-17,792
|
-
|
-
|
-58,898
|
-
|
-
|
-49,740
|
-
|
-
|
-52,531
|
-
|
-
|
-25,902
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|