|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
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
|
6,575
|
6,479
|
5,891
|
6,846
|
6,778
|
6,348
|
5,980
|
6,149
|
7,090
|
9,418
|
7,891
|
6,054
|
5,802
|
5,695
|
6,563
|
5,480
|
5,526
|
5,421
|
5,263
|
5,189
|
5,156
|
5,104
|
4,925
|
4,941
|
4,951
|
5,031
|
5,026
|
5,338
|
5,716
|
6,271
|
3,590
|
7,974
|
8,040
|
7,944
|
8,008
|
6,336
|
6,341
|
6,515
|
6,975
|
6,834
|
6,831
|
6,909
|
6,804
|
6,663
|
6,753
|
6,821
|
7,075
|
9,086
|
9,294
|
7,001
|
6,748
|
|
株式報酬費用
|
918
|
716
|
2,276
|
856
|
763
|
763
|
771
|
568
|
838
|
1,269
|
1,216
|
1,348
|
1,870
|
1,448
|
1,707
|
1,635
|
1,556
|
1,878
|
2,053
|
2,097
|
2,731
|
2,026
|
2,335
|
2,371
|
3,720
|
3,996
|
2,483
|
1,665
|
2,506
|
1,980
|
2,022
|
2,368
|
2,567
|
1,834
|
1,883
|
1,352
|
2,773
|
1,764
|
2,445
|
1,594
|
3,462
|
2,201
|
2,493
|
2,639
|
3,719
|
2,328
|
2,277
|
3,071
|
3,166
|
1,228
|
874
|
|
営業キャッシュフロー
|
23,778
|
16,007
|
-9,234
|
6,703
|
33,069
|
21,970
|
14,398
|
-14,752
|
26,510
|
32,730
|
42,196
|
15,354
|
33,795
|
52,096
|
21,493
|
2,343
|
19,377
|
27,111
|
21,239
|
-22,206
|
18,403
|
42,013
|
59,335
|
-37,488
|
43,974
|
66,008
|
57,441
|
-43,012
|
35,757
|
63,449
|
32,910
|
-1,214
|
14,000
|
-27,300
|
39,595
|
-7,754
|
8,298
|
38,017
|
64,130
|
38,045
|
76,049
|
92,562
|
11,820
|
53,181
|
36,472
|
64,682
|
19,929
|
13,684
|
44,874
|
72,990
|
35,453
|
|
資本的支出
|
-1,945
|
-2,123
|
-1,785
|
-2,762
|
-3,291
|
-7,682
|
-4,111
|
-2,022
|
-2,602
|
-2,198
|
-5,551
|
-1,501
|
-2,534
|
-3,565
|
-3,179
|
-1,453
|
-1,821
|
-1,878
|
-6,247
|
-1,033
|
-2,671
|
-3,063
|
-5,690
|
-3,132
|
-3,133
|
-1,438
|
-3,481
|
-2,822
|
-2,409
|
-4,104
|
-3,733
|
-4,389
|
-5,085
|
-3,838
|
-4,393
|
-4,409
|
-6,878
|
-4,417
|
-
|
-2,190
|
-3,094
|
-2,692
|
-
|
-4,366
|
-4,341
|
-5,619
|
-
|
-11,431
|
-17,529
|
-8,216
|
-
|
|
投資キャッシュフロー
|
-2,015
|
-2,263
|
56,678
|
-109,577
|
-698
|
-7,674
|
-3,921
|
24,098
|
-135,705
|
-8,289
|
-5,444
|
-2,640
|
6,050
|
-3,707
|
-23,573
|
-10,781
|
1,791
|
-1,721
|
-6,086
|
1,790
|
-2,565
|
-8,086
|
-5,688
|
-3,374
|
-3,095
|
-9,812
|
-3,392
|
-57,309
|
-1,544
|
-2,299
|
-265,558
|
22,600
|
7,915
|
-1,561
|
-4,240
|
-4,402
|
-6,800
|
-56,123
|
-4,358
|
-1,636
|
-3,094
|
-13,109
|
2,117
|
-4,366
|
-3,991
|
-5,619
|
22,520
|
-195,664
|
-26,864
|
-25,725
|
-9,106
|
|
自己株式の取得による支出
|
6
|
0
|
730
|
89
|
7
|
97
|
70
|
356
|
31
|
181
|
388
|
414
|
48
|
716
|
361
|
922
|
81
|
979
|
890
|
850
|
5,166
|
533
|
616
|
2,151
|
998
|
346
|
810
|
4,184
|
278
|
1,946
|
248
|
4,662
|
118
|
1,381
|
336
|
3,461
|
50,007
|
4,657
|
31,369
|
7,509
|
21,261
|
412
|
147
|
1,434
|
13
|
9,493
|
1,249
|
62,394
|
105
|
1,241
|
131
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
11,291
|
0
|
-
|
-
|
-
|
16,800
|
15,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
11,200
|
27,300
|
1,000
|
47,500
|
73,000
|
77,300
|
6,700
|
11,000
|
29,800
|
9,200
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
8
|
0
|
-
|
-
|
31,302
|
0
|
0
|
0
|
11,792
|
35,800
|
26,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
210,000
|
2,000
|
0
|
0
|
-
|
-
|
-
|
-
|
46,636
|
37,000
|
0
|
37,000
|
29,000
|
22,000
|
49,000
|
38,000
|
50,000
|
70,000
|
21,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-122
|
-1
|
-720
|
19,511
|
-20,052
|
25
|
-17
|
-329
|
29,759
|
-19,161
|
-10,453
|
-148
|
1,581
|
768
|
396
|
-911
|
-245
|
-577
|
-865
|
-624
|
-5,266
|
284
|
-574
|
-213,247
|
-2,929
|
-154
|
-720
|
-4,160
|
-224
|
-1,647
|
85,494
|
-30,388
|
-25,904
|
26,016
|
-36,336
|
15,039
|
993
|
23,643
|
-64,682
|
-46,509
|
-61,461
|
-12,212
|
-147
|
-1,434
|
-13
|
-9,493
|
-1,249
|
-62,394
|
-105
|
-1,043
|
-131
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
2,253
|
27,345
|
64,774
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
0.8
|
8.8
|
20.8
|
-
|