|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
1Q18
|
4Q18
|
3Q21
|
4Q21
|
1Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q23
|
4Q23
|
1Q23
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
-
|
2,445
|
2,431
|
2,462
|
2,413
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
8,500
|
8,997
|
8,498
|
8,467
|
8,006
|
16,500
|
18,200
|
2,200
|
16,300
|
21,200
|
11,900
|
27,000
|
30,500
|
40,700
|
-
|
30,300
|
33,200
|
29,900
|
37,100
|
27,200
|
34,600
|
19,900
|
-
|
36,700
|
38,700
|
|
営業キャッシュフロー
|
-
|
19,502
|
21,664
|
29,614
|
15,262
|
39,800
|
-
|
33,600
|
104,900
|
58,300
|
179,900
|
154,300
|
78,500
|
70,200
|
-
|
94,500
|
45,400
|
-13,700
|
-
|
-11,400
|
22,800
|
73,400
|
57,200
|
30,200
|
29,800
|
|
資本的支出
|
-
|
-1,861
|
-2,534
|
-16,082
|
-4,802
|
-11,400
|
-6,600
|
-2,300
|
-5,600
|
-4,700
|
-11,600
|
-4,200
|
-6,200
|
-10,600
|
-
|
-5,200
|
-6,700
|
-9,000
|
-14,600
|
-9,100
|
-4,700
|
-5,400
|
-
|
-12,200
|
-11,600
|
|
投資キャッシュフロー
|
-
|
3,839
|
-14,916
|
-19,082
|
-4,652
|
-408,200
|
-
|
7,800
|
-5,600
|
-4,700
|
-
|
-13,300
|
2,300
|
-
|
-
|
22,100
|
-150,100
|
-6,900
|
131,300
|
-9,100
|
-5,500
|
-274,400
|
-
|
48,800
|
-11,600
|
|
自己株式の取得による支出
|
-
|
0
|
28,219
|
2,554
|
28,726
|
93,600
|
0
|
-
|
-
|
-
|
-
|
-
|
13,400
|
61,100
|
25,600
|
83,400
|
-
|
-
|
-
|
-
|
-
|
37,800
|
16,000
|
7,200
|
36,400
|
|
財務キャッシュフロー
|
-
|
18,312
|
-25,861
|
-2,648
|
-30,968
|
200,400
|
-
|
282,300
|
-19,900
|
-542,100
|
131,900
|
-2,600
|
-35,000
|
-80,000
|
-
|
-87,100
|
-18,100
|
3,500
|
-
|
-3,500
|
-274,700
|
-34,800
|
-18,400
|
-10,400
|
-40,700
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
18,100
|
68,000
|
-
|
18,000
|
18,200
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
6.8
|
25.5
|
-
|
6.2
|
6.0
|