|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
1Q16
|
1Q17
|
1Q18
|
1Q19
|
1Q20
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
|
株式報酬費用
|
4,692
|
6,768
|
8,463
|
13,611
|
10,208
|
11,651
|
14,000
|
15,000
|
17,000
|
16,000
|
19,000
|
19,000
|
29,000
|
27,000
|
26,000
|
29,000
|
22,000
|
23,000
|
28,000
|
28,000
|
|
営業キャッシュフロー
|
29,719
|
-
|
-
|
43,666
|
-
|
-
|
109,000
|
-
|
-
|
99,000
|
120,000
|
134,000
|
174,000
|
182,000
|
-70,000
|
-19,000
|
86,000
|
135,000
|
139,000
|
102,000
|
|
資本的支出
|
-7,339
|
-
|
-
|
-9,264
|
-
|
-
|
-20,000
|
-
|
-
|
-31,000
|
-17,000
|
-18,000
|
-15,000
|
-17,000
|
-20,000
|
-10,000
|
-14,000
|
-16,000
|
-16,000
|
-19,000
|
|
投資キャッシュフロー
|
-311
|
-
|
-
|
-178,732
|
-
|
-
|
-127,000
|
-
|
-
|
-34,000
|
11,000
|
98,000
|
28,000
|
-42,000
|
-20,000
|
-10,000
|
-14,000
|
-16,000
|
-16,000
|
-19,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
150,000
|
4,000
|
-
|
115,000
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
5,000
|
-
|
-
|
10,000
|
-
|
-
|
10,000
|
-
|
-
|
10,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,457
|
-
|
-
|
-18,829
|
-
|
-
|
-14,000
|
-
|
-
|
-3,000
|
-94,000
|
-114,000
|
-246,000
|
-24,000
|
570,000
|
287,000
|
-10,000
|
-11,000
|
-12,000
|
-3,000
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
-29,000
|
72,000
|
119,000
|
123,000
|
83,000
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
-23.58
|
27.48
|
32.08
|
31.14
|
20.85
|