|
(単位:千ドル)
|
3Q10
|
4Q10
|
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
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
885
|
1,039
|
1,004
|
1,045
|
1,074
|
1,264
|
1,248
|
1,280
|
1,245
|
1,343
|
1,352
|
1,355
|
1,784
|
1,713
|
1,757
|
1,824
|
1,725
|
1,963
|
1,911
|
1,920
|
1,847
|
1,982
|
1,965
|
1,947
|
1,720
|
1,864
|
1,886
|
2,353
|
2,103
|
2,544
|
2,410
|
2,426
|
2,186
|
2,250
|
3,489
|
3,508
|
3,400
|
3,543
|
3,556
|
3,590
|
3,606
|
3,516
|
3,607
|
3,695
|
3,659
|
3,706
|
4,147
|
3,618
|
3,795
|
3,756
|
3,720
|
3,595
|
3,250
|
3,779
|
3,531
|
3,679
|
3,773
|
3,602
|
3,878
|
5,001
|
4,029
|
3,870
|
|
株式報酬費用
|
338
|
385
|
560
|
533
|
537
|
522
|
560
|
584
|
555
|
839
|
583
|
613
|
595
|
816
|
762
|
769
|
746
|
803
|
884
|
849
|
834
|
974
|
1,118
|
973
|
1,022
|
1,139
|
445
|
-130
|
-947
|
908
|
421
|
1,605
|
1,381
|
2,493
|
1,838
|
1,821
|
1,809
|
1,397
|
1,973
|
1,952
|
1,992
|
1,955
|
2,271
|
2,298
|
2,399
|
1,859
|
2,396
|
2,372
|
2,388
|
2,058
|
2,058
|
2,351
|
2,384
|
2,192
|
2,484
|
2,113
|
2,231
|
2,337
|
3,738
|
2,541
|
2,602
|
3,124
|
|
営業キャッシュフロー
|
1,464
|
22,071
|
5,942
|
9,576
|
3,869
|
13,561
|
9,441
|
17,941
|
8,037
|
24,957
|
-5,027
|
19,007
|
-6,108
|
24,286
|
18,320
|
-3,493
|
8,824
|
34,079
|
-6,204
|
39,717
|
18,992
|
10,856
|
9,689
|
10,522
|
17,687
|
3,502
|
34,646
|
-41,207
|
9,683
|
4,508
|
23,931
|
3,464
|
47,114
|
5,522
|
17,577
|
2,762
|
59,883
|
13,359
|
12,688
|
79,695
|
49,166
|
75,664
|
3,502
|
25,340
|
-23,111
|
31,377
|
-30,182
|
9,018
|
-9,896
|
22,893
|
-16,290
|
7,403
|
2,940
|
49,445
|
-26,033
|
16,319
|
4,312
|
36,204
|
27,501
|
28,787
|
71,293
|
17,387
|
|
資本的支出
|
-1,078
|
-1,637
|
-1,488
|
-1,165
|
-1,778
|
-1,114
|
-813
|
-1,012
|
-843
|
-816
|
-968
|
-734
|
-1,033
|
-1,027
|
-1,513
|
-1,225
|
-918
|
-2,139
|
-1,436
|
-853
|
-1,686
|
-1,023
|
-1,459
|
-1,495
|
-954
|
-1,534
|
-1,325
|
-1,349
|
-1,288
|
-1,435
|
-1,335
|
-1,237
|
-1,167
|
-1,201
|
-1,336
|
-1,160
|
-888
|
-984
|
-788
|
-1,047
|
-1,239
|
-1,267
|
-850
|
-1,243
|
-2,109
|
-1,485
|
-1,407
|
-1,173
|
-1,562
|
-1,068
|
-1,010
|
-1,087
|
-1,876
|
-1,433
|
-2,198
|
-1,312
|
-1,399
|
-1,427
|
-1,743
|
-1,359
|
-1,336
|
-1,380
|
|
投資キャッシュフロー
|
-1,744
|
-1,256
|
477
|
-813
|
-3,474
|
8,324
|
8,859
|
-1,252
|
-911
|
-1,009
|
-2,156
|
-543
|
4,293
|
-989
|
-1,742
|
-455
|
-1,754
|
-2,509
|
-1,538
|
-896
|
-48,726
|
-11,154
|
-3,671
|
-7,500
|
-3,174
|
7,893
|
-1,356
|
-4,991
|
-3,730
|
-4,890
|
-4,202
|
-1,826
|
-1,593
|
-1,965
|
-2,010
|
-1,488
|
-758
|
-12,201
|
-1,572
|
-1,116
|
-2,174
|
-31,983
|
-3,703
|
-7,413
|
-3,200
|
-8,674
|
-1,375
|
5,533
|
-1,286
|
-292
|
-743
|
106
|
-1,273
|
-1,383
|
11,716
|
-27,755
|
288
|
21,798
|
-14,470
|
-2,350
|
-2,746
|
8,563
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,562
|
16,138
|
-
|
-
|
-
|
-
|
2,223
|
0
|
4,016
|
5,044
|
-
|
-
|
1,008
|
1,010
|
7,036
|
7,675
|
27,271
|
19,604
|
|
財務キャッシュフロー
|
-8,579
|
-7,232
|
-9,419
|
-9,957
|
-8,765
|
-10,374
|
-8,683
|
-9,346
|
-9,549
|
-8,175
|
-7,039
|
-10,031
|
-10,786
|
-9,701
|
-9,041
|
-10,475
|
-11,463
|
-9,166
|
-9,246
|
-11,213
|
-11,797
|
-10,882
|
-10,087
|
-10,423
|
-11,905
|
-11,869
|
-8,913
|
5,026
|
-2,006
|
-1,066
|
-18,797
|
1,028
|
-43,479
|
7,271
|
-13,230
|
-13,480
|
-34,709
|
-14,401
|
26,053
|
-64,968
|
-15,181
|
-14,271
|
-15,475
|
-16,994
|
-18,694
|
-31,491
|
-6,338
|
-15,769
|
-866
|
-15,955
|
6,907
|
5,000
|
984
|
-25,045
|
13,970
|
-13,000
|
-6,008
|
-26,010
|
-8,780
|
-7,675
|
-27,271
|
-19,604
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,777
|
25,758
|
27,428
|
69,957
|
16,007
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.9
|
5.8
|
6.0
|
15.1
|
3.4
|