|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31,000
|
31,000
|
32,000
|
32,000
|
31,000
|
32,000
|
30,000
|
31,000
|
30,000
|
31,000
|
30,000
|
28,000
|
28,000
|
27,000
|
28,000
|
29,000
|
28,000
|
28,000
|
30,000
|
29,000
|
30,000
|
31,000
|
31,000
|
32,000
|
|
株式報酬費用
|
10,000
|
9,000
|
9,000
|
12,000
|
10,000
|
11,000
|
10,000
|
11,000
|
10,000
|
10,000
|
11,000
|
14,000
|
13,000
|
15,000
|
16,000
|
15,000
|
12,000
|
14,000
|
15,000
|
14,000
|
15,000
|
14,000
|
14,000
|
22,000
|
16,000
|
16,000
|
15,000
|
17,000
|
16,000
|
22,000
|
21,000
|
88,000
|
12,000
|
8,000
|
5,000
|
7,000
|
5,000
|
7,000
|
1,000
|
7,000
|
6,000
|
6,000
|
7,000
|
9,000
|
8,000
|
8,000
|
12,000
|
12,000
|
10,000
|
11,000
|
10,000
|
12,000
|
9,000
|
7,000
|
9,000
|
11,000
|
9,000
|
12,000
|
14,000
|
12,000
|
12,000
|
19,000
|
|
営業キャッシュフロー
|
-29,000
|
107,000
|
229,000
|
467,000
|
164,000
|
143,000
|
228,000
|
419,000
|
161,000
|
196,000
|
274,000
|
484,000
|
100,000
|
150,000
|
315,000
|
478,000
|
106,000
|
85,000
|
253,000
|
484,000
|
80,000
|
174,000
|
261,000
|
445,000
|
80,000
|
187,000
|
238,000
|
425,000
|
3,000
|
321,000
|
133,000
|
172,000
|
112,000
|
87,000
|
152,000
|
114,000
|
55,000
|
132,000
|
57,000
|
73,000
|
94,000
|
150,000
|
78,000
|
212,000
|
145,000
|
133,000
|
141,000
|
89,000
|
37,000
|
175,000
|
7,000
|
103,000
|
88,000
|
152,000
|
47,000
|
174,000
|
145,000
|
98,000
|
121,000
|
232,000
|
163,000
|
124,000
|
|
資本的支出
|
-37,000
|
-67,000
|
-41,000
|
-55,000
|
-57,000
|
-86,000
|
-33,000
|
-45,000
|
-45,000
|
-85,000
|
-41,000
|
-63,000
|
-49,000
|
-85,000
|
-46,000
|
-52,000
|
-51,000
|
-86,000
|
-56,000
|
-56,000
|
-45,000
|
-65,000
|
-43,000
|
-47,000
|
-46,000
|
-55,000
|
-35,000
|
-47,000
|
-43,000
|
-28,000
|
-28,000
|
-13,000
|
-22,000
|
-36,000
|
-20,000
|
-30,000
|
-25,000
|
-33,000
|
-21,000
|
-18,000
|
-17,000
|
-13,000
|
-12,000
|
-13,000
|
-15,000
|
-17,000
|
-10,000
|
-14,000
|
-12,000
|
-16,000
|
-12,000
|
-16,000
|
-14,000
|
-32,000
|
-17,000
|
-21,000
|
-20,000
|
-23,000
|
-21,000
|
-37,000
|
-27,000
|
-32,000
|
|
投資キャッシュフロー
|
-77,000
|
-158,000
|
-57,000
|
-47,000
|
-55,000
|
-97,000
|
-76,000
|
-20,000
|
-281,000
|
-142,000
|
-253,000
|
-52,000
|
-12,000
|
-84,000
|
-88,000
|
-72,000
|
-25,000
|
-91,000
|
-149,000
|
-84,000
|
-11,000
|
-58,000
|
-90,000
|
-50,000
|
-32,000
|
-181,000
|
-79,000
|
-54,000
|
-38,000
|
-223,000
|
-22,000
|
-30,000
|
-12,000
|
11,000
|
-15,000
|
-25,000
|
-70,000
|
71,000
|
-18,000
|
-18,000
|
-62,000
|
38,000
|
-47,000
|
-15,000
|
-15,000
|
-16,000
|
-16,000
|
-13,000
|
-5,000
|
-16,000
|
-17,000
|
-16,000
|
-13,000
|
-34,000
|
-57,000
|
-24,000
|
-20,000
|
-23,000
|
-22,000
|
-26,000
|
-30,000
|
-29,000
|
|
自己株式の取得による支出
|
119,000
|
47,000
|
170,000
|
200,000
|
303,000
|
220,000
|
156,000
|
186,000
|
134,000
|
155,000
|
135,000
|
178,000
|
160,000
|
120,000
|
152,000
|
157,000
|
168,000
|
169,000
|
154,000
|
169,000
|
162,000
|
173,000
|
168,000
|
152,000
|
149,000
|
150,000
|
147,000
|
152,000
|
148,000
|
152,000
|
76,000
|
47,000
|
103,000
|
104,000
|
61,000
|
64,000
|
90,000
|
125,000
|
128,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
45,000
|
82,000
|
113,000
|
111,000
|
101,000
|
101,000
|
67,000
|
40,000
|
25,000
|
69,000
|
68,000
|
72,000
|
70,000
|
70,000
|
71,000
|
90,000
|
|
財務キャッシュフロー
|
28,000
|
36,000
|
-157,000
|
-300,000
|
-217,000
|
-79,000
|
-58,000
|
-346,000
|
64,000
|
-91,000
|
7,000
|
-301,000
|
-170,000
|
-141,000
|
-219,000
|
-367,000
|
-62,000
|
-53,000
|
-91,000
|
-178,000
|
-208,000
|
-198,000
|
-27,000
|
-224,000
|
-191,000
|
-144,000
|
-124,000
|
-185,000
|
-95,000
|
-155,000
|
75,000
|
327,000
|
-48,000
|
-68,000
|
-68,000
|
-53,000
|
-35,000
|
-133,000
|
646,000
|
-48,000
|
177,000
|
-273,000
|
-884,000
|
-214,000
|
-97,000
|
-93,000
|
-79,000
|
-236,000
|
-99,000
|
218,000
|
-343,000
|
-43,000
|
-58,000
|
-56,000
|
203,000
|
-464,000
|
-113,000
|
-84,000
|
-63,000
|
-192,000
|
-105,000
|
-83,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75,000
|
100,000
|
195,000
|
136,000
|
92,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.7
|
10.7
|
19.2
|
13.0
|
9.0
|