|
(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
|
4,618
|
4,477
|
4,605
|
4,650
|
5,210
|
4,764
|
4,953
|
4,891
|
5,148
|
4,933
|
4,901
|
4,882
|
5,080
|
5,187
|
5,124
|
5,065
|
5,379
|
5,190
|
5,050
|
5,128
|
4,934
|
5,276
|
5,152
|
4,917
|
4,582
|
4,976
|
4,714
|
4,624
|
5,026
|
4,627
|
4,578
|
4,576
|
4,779
|
4,736
|
4,666
|
4,668
|
4,778
|
4,667
|
4,647
|
4,572
|
4,558
|
4,407
|
4,365
|
4,392
|
4,036
|
4,777
|
4,216
|
4,235
|
4,799
|
4,418
|
4,599
|
4,606
|
4,578
|
4,460
|
4,580
|
4,582
|
4,555
|
4,459
|
4,571
|
4,614
|
4,866
|
5,016
|
|
営業キャッシュフロー
|
8,281
|
76,761
|
3,724
|
-16,534
|
-
|
66,810
|
21,387
|
7,487
|
-4,759
|
77,804
|
33,431
|
3,662
|
7,486
|
65,230
|
2,633
|
10,284
|
-3,126
|
78,978
|
7,021
|
15,432
|
7,807
|
60,813
|
14,980
|
6,668
|
25,384
|
51,518
|
11,862
|
-
|
10,041
|
24,553
|
9,667
|
-3,272
|
34,585
|
59,949
|
10,556
|
465
|
25,155
|
64,045
|
14,581
|
-3,701
|
13,208
|
50,622
|
15,337
|
-4,559
|
21,375
|
53,145
|
16,807
|
-16,190
|
29,979
|
41,455
|
-7,482
|
2,340
|
44,748
|
55,005
|
21,401
|
-12,624
|
61,325
|
68,787
|
3,602
|
-8,537
|
62,223
|
73,326
|
|
資本的支出
|
-2,608
|
-3,424
|
-3,382
|
-2,685
|
-6,610
|
-3,674
|
-3,250
|
-2,123
|
-1,635
|
-1,878
|
-2,241
|
-3,719
|
-4,633
|
-5,159
|
-2,138
|
-3,757
|
-1,420
|
-3,389
|
-2,418
|
-4,387
|
-5,616
|
-3,113
|
-8,376
|
-2,013
|
-2,678
|
-3,023
|
-4,845
|
-2,582
|
-4,272
|
-4,974
|
-7,722
|
-3,940
|
-5,150
|
-10,800
|
-4,683
|
-5,262
|
-4,206
|
-6,107
|
-3,737
|
-2,673
|
-5,015
|
-6,545
|
-3,787
|
-8,540
|
-10,603
|
-8,496
|
-5,948
|
-4,246
|
-7,358
|
-5,804
|
-5,049
|
-5,674
|
-8,735
|
-7,338
|
-4,494
|
-3,927
|
-5,490
|
-4,086
|
-2,852
|
-7,511
|
-11,551
|
-12,349
|
|
投資キャッシュフロー
|
-3,177
|
-3,940
|
-23,589
|
-21,069
|
-
|
-1,350
|
-6,658
|
-17,859
|
-12,739
|
-3,179
|
-37,112
|
-16,579
|
-1,070
|
6,798
|
-22,342
|
-1,591
|
2,845
|
-9,371
|
-6,800
|
-5,805
|
-6,083
|
10,165
|
-28,724
|
-5,877
|
334
|
-17,617
|
-32,458
|
-
|
-2,508
|
32,823
|
-33,132
|
-3,960
|
-2,429
|
-4,989
|
-22,221
|
-11,441
|
18,619
|
34
|
8,261
|
-25,532
|
5,154
|
21,618
|
-26,528
|
-25,532
|
-22,432
|
-17,407
|
-23,104
|
-19,735
|
-10,124
|
-15,626
|
5,495
|
937
|
-6,199
|
-14,433
|
-20,002
|
-5,916
|
-6,258
|
-3,666
|
-3,673
|
9,343
|
-97,513
|
-18,703
|
|
自己株式の取得による支出
|
1,693
|
11,160
|
2,163
|
5,906
|
2,202
|
7,919
|
4,247
|
2,829
|
7,287
|
9,440
|
4,641
|
5,927
|
861
|
11,714
|
7,864
|
2,517
|
6,411
|
8,228
|
4,544
|
7,447
|
11,007
|
10,006
|
6,576
|
2,590
|
17,127
|
2,800
|
9,985
|
10,155
|
9,887
|
4,106
|
12,498
|
3,305
|
847
|
2,667
|
10,519
|
8,667
|
8,046
|
6,884
|
8,809
|
4,150
|
10,546
|
8,550
|
7,423
|
9,758
|
13,003
|
0
|
1,152
|
3,871
|
3,001
|
23,886
|
1,604
|
14,944
|
11,002
|
5,564
|
-
|
-
|
-
|
11,338
|
6,483
|
0
|
0
|
-1
|
|
財務キャッシュフロー
|
-6,248
|
-15,707
|
-11,203
|
-6,023
|
-
|
-12,538
|
-13,432
|
-2,920
|
-11,995
|
-47,887
|
-9,294
|
-6,024
|
-5,628
|
-16,479
|
-17,395
|
-2,781
|
-11,161
|
-13,327
|
-14,209
|
-7,676
|
-16,469
|
-15,558
|
-17,322
|
-2,923
|
-22,925
|
-8,217
|
-21,359
|
-
|
-15,492
|
-9,726
|
-23,800
|
-3,429
|
-6,871
|
-8,253
|
-21,652
|
-8,916
|
-13,827
|
-12,792
|
-20,464
|
-4,234
|
-16,509
|
-14,639
|
-19,123
|
-9,907
|
-19,082
|
-6,034
|
-13,065
|
-4,031
|
-9,228
|
-30,076
|
-13,900
|
-15,195
|
-17,297
|
-11,788
|
-12,507
|
-139
|
-8,635
|
-17,868
|
-19,253
|
-184
|
-6,543
|
-6,569
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,701
|
750
|
-16,048
|
50,672
|
60,977
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.5
|
0.5
|
-10.3
|
21.8
|
31.1
|