|
(単位:千ドル)
|
1Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
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
|
|
株式報酬費用
|
3,760
|
3
|
3,500
|
3,400
|
3,191
|
3,400
|
3,300
|
3,160
|
2,700
|
3,200
|
2,690
|
3,300
|
2,759
|
1,800
|
2,700
|
2,041
|
2,800
|
3,500
|
3,609
|
-
|
-
|
3,168
|
3,300
|
3,100
|
2,919
|
3,100
|
3,500
|
4,000
|
3,300
|
4,600
|
3,700
|
4,100
|
5,400
|
4,154
|
5,649
|
6,608
|
5,812
|
5,104
|
4,333
|
3,250
|
|
営業キャッシュフロー
|
24,608
|
14
|
-
|
-
|
6,494
|
-
|
-
|
13,537
|
-
|
-
|
3,820
|
-
|
11,538
|
-
|
-
|
74,932
|
-
|
-
|
67,387
|
-
|
-
|
79,963
|
-
|
-
|
62,165
|
-
|
-
|
69,787
|
-
|
-
|
13,686
|
-
|
-
|
49,058
|
-
|
-
|
-15,629
|
-
|
-
|
21,592
|
|
資本的支出
|
-3,870
|
-7
|
-
|
-
|
-4,105
|
-
|
-
|
-15,095
|
-19,388
|
-17,751
|
-13,038
|
-19,679
|
-14,949
|
-12,794
|
-11,120
|
-12,035
|
-17,554
|
-14,343
|
-7,508
|
-9,375
|
-14,958
|
-13,200
|
-15,228
|
-16,010
|
-16,813
|
-15,102
|
-15,912
|
-11,565
|
-12,028
|
-17,185
|
-16,691
|
-19,099
|
-28,774
|
-13,669
|
-
|
-
|
-13,473
|
-
|
-
|
-5,406
|
|
投資キャッシュフロー
|
-3,870
|
-12
|
-
|
-
|
-4,105
|
-
|
-
|
-23,120
|
-
|
-
|
-22,140
|
-
|
-15,148
|
-
|
-
|
-14,196
|
-
|
-
|
-10,083
|
-
|
-
|
-13,185
|
-
|
-
|
-22,041
|
-
|
-
|
-11,807
|
-
|
-
|
-16,684
|
-
|
-
|
-13,643
|
-
|
-
|
-13,448
|
-
|
-
|
-5,279
|
|
自己株式の取得による支出
|
33,829
|
22
|
-
|
-
|
9,850
|
-
|
-
|
20,466
|
-
|
-
|
5,915
|
-
|
8,730
|
-
|
-
|
11,658
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
47,938
|
4
|
-
|
-
|
-249
|
-
|
-
|
-24,370
|
-
|
-
|
9,250
|
-
|
13,511
|
-
|
-
|
-49,805
|
-
|
-
|
-46,129
|
-
|
-
|
-53,107
|
-
|
-
|
403,664
|
-
|
-
|
-54,183
|
-
|
-
|
-3,848
|
-
|
-
|
-43,639
|
-
|
-
|
-46,488
|
-
|
-
|
-13,735
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|