|
(単位:千ドル)
|
1Q10
|
1Q11
|
1Q12
|
1Q13
|
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
|
1Q24
|
1Q25
|
|
株式報酬費用
|
755
|
862
|
-
|
-
|
1,156
|
1,268
|
1,267
|
1,394
|
-
|
-
|
1,502
|
-
|
-
|
1,246
|
-
|
-
|
1,843
|
-
|
-
|
1,689
|
-
|
-
|
1,750
|
-
|
-
|
2,180
|
-
|
-
|
2,356
|
-
|
-
|
2,224
|
-
|
1,918
|
2,263
|
|
営業キャッシュフロー
|
14,185
|
19,875
|
14,849
|
20,603
|
12,449
|
-
|
-
|
7,146
|
-
|
-
|
20,052
|
-
|
-
|
5,054
|
-
|
-
|
10,244
|
-
|
-
|
7,895
|
-
|
-
|
11,522
|
-
|
-
|
11,226
|
-
|
-
|
25,255
|
-
|
-
|
12,758
|
-
|
20,744
|
36,998
|
|
資本的支出
|
-3,711
|
-3,597
|
-6,577
|
-5,947
|
-4,612
|
-4,603
|
-6,043
|
-5,288
|
-7,531
|
-6,801
|
-3,139
|
-3,765
|
-2,766
|
-1,670
|
-2,111
|
-2,754
|
-1,427
|
-1,571
|
-1,452
|
-1,585
|
-1,372
|
-1,194
|
-1,869
|
-1,024
|
-1,278
|
-1,528
|
-1,500
|
-2,785
|
-2,965
|
-4,344
|
-3,596
|
-3,206
|
-3,347
|
-6,218
|
-3,902
|
|
投資キャッシュフロー
|
-3,842
|
-3,657
|
-6,686
|
-10,035
|
-5,240
|
-
|
-
|
-5,426
|
-
|
-
|
-4,171
|
-
|
-
|
-2,297
|
-
|
-
|
-1,666
|
-
|
-
|
-1,585
|
-
|
-
|
-1,869
|
-
|
-
|
-1,528
|
-
|
-
|
-279
|
-
|
-
|
-3,206
|
-
|
-6,218
|
-3,402
|
|
自己株式の取得による支出
|
-
|
1,542
|
3,857
|
5,770
|
2,647
|
-
|
-
|
4,668
|
-
|
-
|
630
|
-
|
-
|
1,402
|
-
|
-
|
1,615
|
-
|
-
|
2,513
|
-
|
-
|
15,554
|
-
|
-
|
2,773
|
-
|
-
|
1,444
|
-
|
-
|
1,366
|
-
|
4,108
|
3,693
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,216
|
-
|
-
|
28
|
-
|
28
|
53
|
|
財務キャッシュフロー
|
325
|
-1,040
|
-1,343
|
-4,919
|
-2,349
|
-
|
-
|
-5,017
|
-
|
-
|
-1,630
|
-
|
-
|
-1,304
|
-
|
-
|
-1,615
|
-
|
-
|
-2,513
|
-
|
-
|
-15,554
|
-
|
-
|
83,432
|
-
|
-
|
-3,660
|
-
|
-
|
-2,849
|
-
|
-5,671
|
-5,035
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|