|
(単位:千ドル)
|
2Q10
|
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
|
-
|
3,059
|
3,684
|
3,948
|
3,598
|
3,789
|
3,883
|
4,212
|
4,440
|
4,684
|
4,847
|
5,135
|
5,242
|
5,315
|
5,341
|
5,260
|
5,279
|
5,288
|
5,560
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,805
|
11,000
|
11,000
|
11,000
|
11,000
|
11,000
|
11,000
|
11,000
|
12,000
|
|
株式報酬費用
|
2,410
|
1,970
|
1,978
|
1,790
|
2,556
|
2,109
|
2,146
|
2,155
|
2,801
|
2,429
|
2,429
|
2,310
|
3,292
|
2,749
|
2,752
|
2,400
|
3,245
|
2,701
|
2,707
|
2,423
|
4,041
|
3,710
|
3,171
|
3,575
|
4,761
|
4,191
|
-
|
4,503
|
5,303
|
6,584
|
-
|
3,135
|
5,752
|
5,769
|
-
|
6,040
|
8,256
|
6,517
|
-
|
6,552
|
10,694
|
20,864
|
-
|
11,822
|
13,781
|
10,362
|
-
|
9,846
|
15,631
|
13,341
|
-
|
11,110
|
15,356
|
15,210
|
11,320
|
10,000
|
20,000
|
17,000
|
14,000
|
11,000
|
20,000
|
16,000
|
14,000
|
|
営業キャッシュフロー
|
-
|
57,859
|
31,189
|
59,088
|
-4,778
|
-41,078
|
60,679
|
33,256
|
-35,997
|
27,776
|
65,763
|
17,472
|
-38,613
|
-13,236
|
69,041
|
8,891
|
-38,267
|
28,394
|
142,695
|
-37,950
|
-33,529
|
45,803
|
90,759
|
95,207
|
-34,541
|
-25,867
|
97,874
|
43,661
|
-30,612
|
57,351
|
134,025
|
23,569
|
-6,280
|
53,040
|
114,151
|
117,697
|
-45,269
|
-25,352
|
158,077
|
23,787
|
91,074
|
-8,287
|
239,779
|
1,971
|
5,024
|
47,848
|
205,312
|
58,847
|
-36,062
|
99,245
|
225,661
|
39,352
|
-108,989
|
209,908
|
58,217
|
31,000
|
20,000
|
-150,000
|
619,000
|
-443,000
|
-79,000
|
-11,000
|
255,000
|
|
資本的支出
|
-
|
-1,919
|
-2,415
|
-3,326
|
-5,078
|
-15,000
|
-8,036
|
-3,435
|
-4,896
|
-3,665
|
-5,635
|
-2,843
|
-3,797
|
-2,641
|
-2,281
|
-2,379
|
-4,255
|
-4,398
|
-8,092
|
-2,423
|
-3,427
|
-4,189
|
-7,805
|
-4,880
|
-7,767
|
-8,655
|
-12,692
|
-11,567
|
-9,235
|
-5,716
|
-6,819
|
-6,585
|
-7,440
|
-7,494
|
-13,809
|
-5,608
|
-11,599
|
-18,761
|
-20,339
|
-15,625
|
-23,841
|
-29,304
|
-29,389
|
-12,072
|
-8,636
|
-2,895
|
-9,304
|
-4,686
|
-4,357
|
-7,405
|
-13,881
|
-6,849
|
-7,168
|
-8,509
|
-17,591
|
-5,000
|
-6,000
|
-14,000
|
-13,000
|
-6,000
|
-7,000
|
-9,000
|
-9,000
|
|
投資キャッシュフロー
|
-
|
-11,785
|
-3,210
|
-13,513
|
-1,492
|
-35,030
|
-11,662
|
-5,228
|
-5,720
|
1,286
|
27,520
|
-37,750
|
-5,732
|
2,120
|
-1,672
|
-3,452
|
-1,260
|
-7,399
|
8,905
|
-2,943
|
3,442
|
19,754
|
-7,881
|
3,075
|
-7,774
|
-8,615
|
-12,703
|
-11,574
|
-9,342
|
-5,758
|
-6,576
|
-6,572
|
-12,738
|
-38,014
|
-36,816
|
1,713
|
-18,920
|
-18,391
|
5,874
|
-314
|
-36,481
|
-31,638
|
-30,188
|
-12,077
|
-9,153
|
-1,186
|
-8,597
|
-5,890
|
-2,756
|
-11,205
|
-12,271
|
-8,945
|
-7,346
|
14,009
|
-19,448
|
-5,000
|
-6,000
|
-14,000
|
-13,000
|
-6,000
|
-5,000
|
-11,000
|
-9,000
|
|
自己株式の取得による支出
|
-
|
5,465
|
0
|
3,089
|
3,550
|
15,820
|
2,620
|
3,253
|
8,488
|
2,029
|
-10,608
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
144,263
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46
|
23,000
|
14,000
|
15,000
|
11,000
|
19,000
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
-
|
-7,526
|
-1,080
|
-2,599
|
-6,344
|
-19,173
|
-7,719
|
-4,688
|
-12,241
|
-7,434
|
-30,957
|
-16,834
|
-4,594
|
-5,535
|
-3,456
|
-17,676
|
-5,102
|
-10,426
|
-54,602
|
-6,975
|
-30,773
|
-32,200
|
-14,425
|
-48,972
|
-4,960
|
-13,541
|
-22,687
|
-14,271
|
-22,006
|
-7,549
|
-59,123
|
-16,616
|
-15,287
|
71,696
|
-144,271
|
40,338
|
-5,565
|
-123,003
|
-30,123
|
25,603
|
-13,660
|
-43,379
|
-22,147
|
-42,396
|
-24,941
|
-27,819
|
-112,917
|
-43,886
|
-47,746
|
-31,784
|
-17,734
|
-46,847
|
-38,143
|
-109,766
|
39,744
|
-83,000
|
-44,000
|
-36,000
|
-10,000
|
-49,000
|
-29,000
|
-23,000
|
11,000
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
606,000
|
-449,000
|
-86,000
|
-20,000
|
246,000
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.6
|
-24.1
|
-5.2
|
-1.2
|
14.7
|