|
(単位:千ドル)
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
4,642
|
4,807
|
4,813
|
-
|
5,901
|
5,809
|
5,813
|
-
|
5,428
|
5,595
|
5,641
|
-
|
5,528
|
6,200
|
6,421
|
-
|
6,040
|
6,071
|
5,870
|
5,917
|
6,331
|
-
|
6,411
|
6,366
|
6,476
|
-
|
7,013
|
6,867
|
6,875
|
-
|
6,551
|
6,588
|
6,559
|
-
|
6,328
|
6,273
|
6,769
|
-
|
-
|
-
|
-
|
-
|
6,700
|
6,900
|
7,300
|
7,000
|
6,300
|
6,200
|
7,100
|
6,000
|
6,500
|
6,600
|
7,000
|
6,700
|
6,400
|
6,000
|
12,300
|
11,600
|
|
株式報酬費用
|
1,164
|
923
|
700
|
397
|
780
|
61
|
429
|
241
|
554
|
435
|
208
|
369
|
449
|
363
|
330
|
279
|
228
|
359
|
497
|
511
|
509
|
1,001
|
915
|
1,017
|
797
|
960
|
368
|
903
|
418
|
449
|
412
|
1,038
|
701
|
379
|
519
|
1,134
|
1,853
|
1,827
|
286
|
1,400
|
1,500
|
1,700
|
1,400
|
1,800
|
1,600
|
2,000
|
1,400
|
800
|
1,400
|
1,300
|
600
|
1,200
|
1,100
|
1,400
|
1,300
|
1,700
|
1,500
|
1,700
|
2,200
|
|
営業キャッシュフロー
|
16,028
|
-10,375
|
7,260
|
-1,803
|
37,225
|
-11,514
|
-249
|
5,559
|
34,837
|
786
|
-22,696
|
28,642
|
-871
|
1,104
|
11,918
|
-177
|
6,018
|
6,596
|
7,766
|
45,063
|
18,990
|
32,720
|
38,033
|
-14,722
|
-
|
19,801
|
31,132
|
-12,321
|
30,742
|
-38,955
|
-9,251
|
11,987
|
30,884
|
41,304
|
28,259
|
5,561
|
79,333
|
18,416
|
38,190
|
14,600
|
15,900
|
-3,200
|
-19,900
|
-9,600
|
-32,300
|
-14,900
|
-17,100
|
-19,200
|
16,700
|
-16,300
|
46,600
|
-47,000
|
10,900
|
22,500
|
36,600
|
20,500
|
12,900
|
-8,100
|
36,100
|
|
資本的支出
|
-3,711
|
-3,964
|
-14,704
|
-10,360
|
-7,102
|
-5,369
|
-6,041
|
-5,878
|
-8,730
|
-9,339
|
-5,879
|
-6,924
|
-5,531
|
-8,364
|
-5,262
|
-4,819
|
-6,406
|
-6,873
|
-3,796
|
-5,054
|
-8,211
|
-4,218
|
-9,884
|
-5,406
|
-5,440
|
-3,074
|
-6,126
|
-5,011
|
-3,708
|
-8,799
|
-9,922
|
-3,723
|
-4,934
|
-9,267
|
-5,436
|
-5,774
|
-1,633
|
-3,527
|
-4,466
|
-3,300
|
-3,900
|
-3,700
|
-9,200
|
-11,600
|
-7,200
|
-8,800
|
-13,100
|
-8,000
|
-9,100
|
-7,900
|
-9,100
|
-5,800
|
-7,600
|
-2,600
|
-4,500
|
-3,900
|
-3,900
|
-4,200
|
-28,700
|
|
投資キャッシュフロー
|
-3,665
|
-3,915
|
-14,614
|
-18,294
|
-31,954
|
-4,906
|
-5,951
|
-5,811
|
33,965
|
-9,262
|
-5,727
|
-21,802
|
-5,458
|
7,969
|
-40,115
|
-4,464
|
-6,214
|
-6,818
|
-2,734
|
-4,955
|
-8,287
|
-43,451
|
-9,534
|
-5,558
|
-
|
-2,967
|
-32,737
|
-5,345
|
-3,036
|
-8,724
|
-10,320
|
-3,774
|
-4,314
|
-8,161
|
-5,291
|
-4,048
|
-1,578
|
-27,310
|
12,036
|
-3,000
|
-3,800
|
-2,400
|
-9,200
|
-11,700
|
-25,200
|
-8,100
|
-8,200
|
11,800
|
-9,200
|
-6,500
|
-9,000
|
-5,900
|
-6,700
|
-1,400
|
-4,000
|
-4,200
|
-3,500
|
-252,700
|
-27,400
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,285
|
2,286
|
2,291
|
2,291
|
2,292
|
2,293
|
2,296
|
2,299
|
2,304
|
2,304
|
2,304
|
2,305
|
2,306
|
2,307
|
2,307
|
2,306
|
2,308
|
2,310
|
2,531
|
2,476
|
2,478
|
2,478
|
2,480
|
2,480
|
2,485
|
2,485
|
2,487
|
2,543
|
2,500
|
2,500
|
2,500
|
2,700
|
2,800
|
2,700
|
2,800
|
2,900
|
2,900
|
3,000
|
3,000
|
2,900
|
2,900
|
3,000
|
3,000
|
3,000
|
2,900
|
3,000
|
3,000
|
3,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,224
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,394
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
618
|
-27
|
575
|
-46
|
383
|
-78
|
933
|
-100
|
-23,227
|
910
|
-2,169
|
-2,022
|
-3,305
|
853
|
995
|
460
|
132
|
540
|
-1,540
|
-3,072
|
-4,377
|
-5,185
|
1,614
|
-7,123
|
-
|
-2,994
|
-2,883
|
-2,939
|
-2,964
|
8,409
|
20,188
|
-5,588
|
-30,320
|
-30,798
|
-1,379
|
-3,784
|
-1,867
|
-2,674
|
-2,075
|
-5,600
|
-2,500
|
-3,300
|
-700
|
-2,300
|
-1,400
|
-4,700
|
68,500
|
-16,200
|
-5,800
|
52,800
|
-49,100
|
48,400
|
1,100
|
-30,000
|
4,900
|
-15,000
|
-14,200
|
241,600
|
-6,300
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,100
|
16,600
|
9,000
|
-12,300
|
7,400
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.9
|
5.0
|
2.7
|
-3.5
|
1.8
|