|
(単位:千ドル)
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
1,613
|
1,841
|
1,546
|
1,474
|
1,527
|
1,414
|
1,373
|
1,406
|
1,408
|
1,393
|
1,407
|
1,524
|
1,756
|
1,797
|
1,711
|
1,732
|
1,755
|
1,700
|
1,900
|
2,300
|
2,400
|
2,200
|
2,100
|
2,100
|
2,100
|
2,100
|
2,100
|
2,000
|
2,000
|
2,000
|
1,800
|
1,300
|
1,200
|
1,200
|
2,500
|
2,800
|
2,500
|
2,100
|
2,300
|
1,900
|
1,900
|
1,900
|
1,900
|
1,900
|
1,700
|
1,500
|
1,400
|
1,200
|
1,200
|
1,100
|
1,600
|
1,000
|
1,100
|
1,000
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
1,032
|
640
|
1,116
|
982
|
1,004
|
1,241
|
1,301
|
1,400
|
2,199
|
2,110
|
2,059
|
1,646
|
-193
|
1,596
|
1,889
|
825
|
1,723
|
1,800
|
900
|
500
|
1,400
|
1,800
|
1,400
|
1,100
|
1,500
|
1,900
|
1,200
|
800
|
2,900
|
2,100
|
1,700
|
2,100
|
3,500
|
2,400
|
1,700
|
2,700
|
3,300
|
2,400
|
2,200
|
2,300
|
2,800
|
5,200
|
500
|
1,100
|
2,300
|
1,600
|
700
|
1,100
|
1,700
|
1,800
|
1,400
|
1,300
|
1,700
|
1,500
|
1,800
|
1,200
|
1,600
|
1,100
|
1,100
|
|
営業キャッシュフロー
|
15,362
|
5,315
|
7,397
|
23,265
|
7,238
|
24,440
|
29,921
|
36,521
|
40,889
|
41,587
|
43,605
|
38,852
|
39,681
|
38,570
|
39,541
|
58,285
|
33,001
|
24,800
|
37,600
|
31,200
|
22,800
|
20,800
|
20,600
|
55,600
|
25,800
|
30,700
|
11,900
|
61,200
|
38,500
|
46,200
|
40,000
|
46,900
|
47,100
|
20,100
|
22,200
|
70,300
|
10,500
|
15,500
|
12,600
|
19,500
|
-14,300
|
-11,400
|
-13,900
|
16,000
|
20,100
|
16,800
|
21,100
|
29,600
|
32,300
|
4,300
|
-7,800
|
25,300
|
27,600
|
600
|
13,100
|
14,600
|
0
|
29,400
|
700
|
|
資本的支出
|
-3,345
|
-863
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-34,033
|
52,438
|
41,816
|
3,583
|
101,322
|
-54,368
|
-2,079
|
3,765
|
-132,264
|
-51,051
|
-75,955
|
-37,997
|
-93,887
|
-20,800
|
-53,620
|
-34,468
|
23,390
|
-81,200
|
-19,200
|
-38,700
|
37,900
|
-6,800
|
42,400
|
-84,700
|
-39,500
|
-32,900
|
-15,900
|
-29,200
|
-32,200
|
-53,700
|
56,900
|
16,700
|
-139,500
|
9,900
|
32,600
|
-24,100
|
30,800
|
56,200
|
-51,800
|
102,600
|
-22,700
|
-39,800
|
69,900
|
-7,600
|
-24,200
|
-6,100
|
-38,200
|
-53,400
|
-48,400
|
12,800
|
106,600
|
105,600
|
152,300
|
-97,700
|
-70,000
|
46,100
|
100
|
121,200
|
58,500
|
|
自己株式の取得による支出
|
71,892
|
8,591
|
12,469
|
19,660
|
51,255
|
18,730
|
18,592
|
4,063
|
410
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
5,900
|
11,700
|
2,500
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
3,900
|
26,600
|
16,500
|
4,700
|
19,700
|
42,500
|
30,400
|
9,000
|
17,500
|
10,000
|
10,500
|
13,200
|
8,900
|
6,700
|
14,600
|
7,400
|
1,700
|
11,100
|
35,000
|
15,400
|
14,600
|
5,600
|
10,600
|
19,800
|
23,500
|
45,400
|
94,100
|
|
財務キャッシュフロー
|
-30,478
|
-10,347
|
-14,562
|
-21,896
|
-63,094
|
-20,817
|
-20,606
|
-5,835
|
-11,206
|
-308
|
-1,479
|
1,908
|
-11,114
|
-1,155
|
-83
|
-1,767
|
-11,824
|
-1,600
|
900
|
-1,200
|
-60,300
|
200
|
-5,600
|
-15,000
|
-3,200
|
-6,400
|
-12,000
|
-5,200
|
-2,400
|
-9,600
|
-6,800
|
-5,900
|
-10,600
|
-37,200
|
-43,800
|
-11,400
|
-26,700
|
-52,500
|
-3,100
|
-16,600
|
-40,000
|
-23,800
|
-33,800
|
-20,400
|
-16,400
|
44,700
|
16,700
|
41,800
|
-42,800
|
-19,600
|
-119,300
|
-88,300
|
-62,300
|
-15,100
|
-18,100
|
-28,600
|
-31,400
|
-52,900
|
-66,200
|
|
フリーキャッシュフロー
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|