|
(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
|
|
株式報酬費用
|
7,000
|
8,000
|
9,000
|
8,000
|
8,000
|
10,000
|
11,000
|
10,000
|
10,000
|
12,000
|
13,000
|
14,000
|
12,000
|
10,000
|
12,000
|
13,000
|
11,000
|
14,000
|
17,000
|
13,000
|
13,000
|
13,000
|
21,000
|
12,000
|
16,000
|
13,000
|
16,000
|
19,000
|
16,000
|
17,000
|
19,000
|
16,000
|
15,000
|
15,000
|
15,000
|
22,000
|
22,000
|
24,000
|
21,000
|
31,000
|
27,000
|
22,000
|
21,000
|
31,000
|
27,000
|
33,000
|
31,000
|
32,000
|
27,000
|
36,000
|
28,000
|
35,000
|
33,000
|
30,000
|
34,000
|
29,000
|
29,000
|
27,000
|
22,000
|
31,000
|
29,000
|
30,000
|
|
営業キャッシュフロー
|
65,000
|
148,000
|
106,000
|
179,000
|
102,000
|
126,000
|
192,000
|
152,000
|
107,000
|
124,000
|
243,000
|
140,000
|
64,000
|
63,000
|
343,000
|
-
|
102,000
|
-
|
222,000
|
80,000
|
68,000
|
-
|
251,000
|
99,000
|
45,000
|
51,000
|
248,000
|
61,000
|
-8,000
|
23,000
|
184,000
|
106,000
|
-33,000
|
107,000
|
49,000
|
55,000
|
-10,000
|
54,000
|
10,000
|
130,000
|
71,000
|
56,000
|
110,000
|
225,000
|
33,000
|
95,000
|
151,000
|
105,000
|
34,000
|
129,000
|
109,000
|
49,000
|
41,000
|
176,000
|
27,000
|
43,000
|
77,000
|
156,000
|
8,000
|
43,000
|
94,000
|
160,000
|
|
資本的支出
|
-8,000
|
-9,000
|
-8,000
|
-14,000
|
-9,000
|
-11,000
|
-12,000
|
-19,000
|
-18,000
|
-18,000
|
-10,000
|
-21,000
|
-13,000
|
-16,000
|
-12,000
|
-9,000
|
-16,000
|
-17,000
|
-17,000
|
-12,000
|
-14,000
|
-9,000
|
-8,000
|
-9,000
|
-15,000
|
-21,000
|
-16,000
|
-14,000
|
-29,000
|
-19,000
|
-26,000
|
-32,000
|
-34,000
|
-61,000
|
-15,000
|
-12,000
|
-16,000
|
-11,000
|
-10,000
|
-13,000
|
-11,000
|
-10,000
|
-4,000
|
-5,000
|
-10,000
|
-9,000
|
-1,000
|
-2,000
|
-3,000
|
-8,000
|
-4,000
|
-2,000
|
-5,000
|
-8,000
|
-6,000
|
-3,000
|
-8,000
|
-7,000
|
-1,000
|
-4,000
|
-5,000
|
-9,000
|
|
投資キャッシュフロー
|
-47,000
|
-22,000
|
-526,000
|
-253,000
|
-30,000
|
-23,000
|
-30,000
|
-277,000
|
-41,000
|
-74,000
|
-27,000
|
-77,000
|
-35,000
|
-35,000
|
-37,000
|
-
|
-78,000
|
-
|
-32,000
|
-13,000
|
11,000
|
-
|
-29,000
|
-23,000
|
47,000
|
-30,000
|
-18,000
|
-34,000
|
-32,000
|
-24,000
|
-28,000
|
-34,000
|
-35,000
|
-66,000
|
-16,000
|
-13,000
|
-17,000
|
-13,000
|
-12,000
|
-15,000
|
-13,000
|
-11,000
|
-5,000
|
-6,000
|
-10,000
|
-10,000
|
-1,000
|
-3,000
|
-3,000
|
-11,000
|
-4,000
|
-3,000
|
-21,000
|
-21,000
|
-8,000
|
-5,000
|
-10,000
|
-9,000
|
-1,000
|
-5,000
|
-6,000
|
-9,000
|
|
自己株式の取得による支出
|
17,000
|
0
|
0
|
38,000
|
57,000
|
32,000
|
-
|
-
|
2,000
|
238,000
|
93,000
|
91,000
|
3,000
|
195,000
|
86,000
|
98,000
|
98,000
|
269,000
|
269,000
|
39,000
|
233,000
|
116,000
|
47,000
|
4,000
|
18,000
|
13,000
|
43,000
|
108,000
|
200,000
|
0
|
60,000
|
97,000
|
49,000
|
94,000
|
56,000
|
119,000
|
64,000
|
61,000
|
73,000
|
2,000
|
0
|
25,000
|
83,000
|
38,000
|
55,000
|
68,000
|
300,000
|
17,000
|
29,000
|
41,000
|
84,000
|
70,000
|
147,000
|
7,000
|
124,000
|
47,000
|
15,000
|
29,000
|
44,000
|
28,000
|
30,000
|
38,000
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
600,000
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
600,000
|
0
|
-
|
-
|
4,000
|
3,000
|
4,000
|
4,000
|
3,000
|
4,000
|
4,000
|
7,000
|
8,000
|
7,000
|
247,000
|
0
|
0
|
0
|
7,000
|
8,000
|
7,000
|
8,000
|
8,000
|
7,000
|
8,000
|
7,000
|
15,000
|
25,000
|
0
|
0
|
-
|
-
|
6,000
|
7,000
|
6,000
|
7,000
|
6,000
|
6,000
|
6,000
|
13,000
|
13,000
|
12,000
|
13,000
|
400,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
6,000
|
6,000
|
6,000
|
7,000
|
6,000
|
|
財務キャッシュフロー
|
-7,000
|
17,000
|
311,000
|
-24,000
|
-53,000
|
-22,000
|
41,000
|
-22,000
|
15,000
|
-230,000
|
-87,000
|
-86,000
|
5,000
|
-194,000
|
-82,000
|
-
|
-99,000
|
-
|
-130,000
|
-31,000
|
-119,000
|
-
|
-146,000
|
-82,000
|
-16,000
|
-18,000
|
-44,000
|
-110,000
|
-20,000
|
65,000
|
-305,000
|
-114,000
|
-45,000
|
-90,000
|
-26,000
|
-128,000
|
-75,000
|
-79,000
|
-88,000
|
-19,000
|
-23,000
|
-56,000
|
-91,000
|
-75,000
|
-86,000
|
-104,000
|
-331,000
|
57,000
|
-46,000
|
-61,000
|
-111,000
|
-85,000
|
-161,000
|
-26,000
|
-150,000
|
-70,000
|
-34,000
|
-52,000
|
-68,000
|
-51,000
|
-50,000
|
-64,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
149,000
|
7,000
|
39,000
|
89,000
|
151,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.4
|
1.7
|
9.6
|
21.4
|
35.9
|