|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,776
|
4,354
|
4,339
|
4,387
|
4,308
|
4,330
|
4,503
|
4,863
|
4,792
|
5,093
|
6,901
|
7,216
|
7,867
|
8,876
|
9,972
|
11,024
|
11,434
|
12,632
|
14,119
|
16,542
|
22,678
|
23,491
|
19,706
|
21,796
|
20,738
|
23,545
|
24,486
|
24,769
|
25,635
|
25,892
|
27,614
|
29,588
|
29,626
|
30,281
|
32,189
|
33,697
|
35,820
|
35,819
|
37,030
|
33,732
|
32,946
|
36,166
|
37,793
|
38,129
|
39,148
|
40,576
|
55,717
|
101,995
|
|
株式報酬費用
|
4,414
|
3,934
|
4,279
|
4,973
|
4,954
|
4,959
|
4,863
|
5,279
|
5,362
|
5,979
|
6,410
|
7,265
|
7,590
|
5,173
|
9,132
|
10,306
|
9,910
|
10,475
|
11,648
|
12,826
|
14,661
|
13,808
|
12,524
|
13,699
|
13,711
|
14,214
|
14,812
|
14,245
|
14,967
|
14,830
|
15,830
|
16,890
|
19,198
|
18,845
|
21,044
|
22,467
|
24,176
|
20,497
|
22,927
|
25,007
|
25,229
|
25,264
|
27,241
|
28,855
|
28,402
|
29,838
|
31,621
|
34,140
|
32,918
|
34,688
|
37,735
|
37,860
|
39,602
|
38,829
|
38,788
|
47,028
|
49,039
|
38,848
|
44,997
|
48,208
|
48,377
|
44,288
|
|
営業キャッシュフロー
|
35,763
|
32,525
|
17,248
|
29,696
|
41,535
|
41,990
|
15,424
|
27,331
|
40,265
|
50,758
|
10,418
|
53,308
|
55,138
|
67,112
|
17,993
|
69,730
|
67,571
|
71,605
|
35,645
|
62,940
|
60,057
|
79,355
|
30,680
|
76,167
|
59,827
|
80,980
|
47,621
|
110,467
|
118,125
|
162,326
|
77,332
|
139,789
|
96,265
|
241,295
|
117,207
|
177,354
|
234,532
|
218,177
|
9,784
|
59,900
|
211,072
|
381,418
|
227,187
|
317,504
|
355,004
|
272,849
|
30,498
|
127,045
|
266,482
|
144,707
|
199,895
|
251,777
|
287,206
|
46,898
|
28,664
|
159,827
|
263,662
|
286,078
|
52,676
|
128,650
|
188,720
|
223,177
|
|
資本的支出
|
-3,083
|
-6,099
|
-2,825
|
-5,697
|
-12,507
|
-9,375
|
-12,559
|
-13,219
|
-5,707
|
-6,848
|
-5,608
|
-3,781
|
-5,783
|
-4,240
|
-4,996
|
-4,964
|
-6,997
|
-7,135
|
-15,612
|
-10,560
|
-10,491
|
-16,788
|
-20,207
|
-18,818
|
-17,343
|
-14,208
|
-59,569
|
-18,476
|
-48,105
|
-69,545
|
-57,578
|
-57,717
|
-53,738
|
-54,279
|
-35,261
|
-45,337
|
-26,559
|
-24,400
|
-46,085
|
-34,417
|
-21,255
|
-53,159
|
-43,431
|
-124,237
|
-124,334
|
-109,096
|
-87,328
|
-76,020
|
-75,348
|
-53,204
|
-64,119
|
-58,545
|
-21,638
|
-33,414
|
-9,369
|
-53,450
|
-29,800
|
-22,961
|
-25,289
|
-21,479
|
-19,761
|
-35,916
|
|
投資キャッシュフロー
|
-10,515
|
-7,364
|
-7,226
|
-180,980
|
-11,091
|
-12,309
|
-37,995
|
-18,915
|
-8,738
|
-12,652
|
-3,445
|
-140,327
|
-56,217
|
-10,745
|
-99,347
|
-18,236
|
-53,790
|
-30,254
|
-36,661
|
-23,661
|
-32,303
|
-73,736
|
-35,316
|
-16,187
|
194,362
|
-70,011
|
-145,298
|
36,744
|
-120,066
|
-19,693
|
109,269
|
-55,266
|
-78,024
|
30,948
|
-74,418
|
-246,602
|
30,687
|
-60,111
|
276,211
|
-448,537
|
-14,514
|
-44,666
|
4,566
|
-128,486
|
-131,799
|
-307,711
|
-90,198
|
18,120
|
-85,428
|
-55,810
|
-52,829
|
-125,485
|
-4,305
|
-13,324
|
-79,584
|
-112,493
|
-8,919
|
-53,916
|
-25,289
|
-31,479
|
-19,761
|
-35,916
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
2,524
|
0
|
7,272
|
37,407
|
2,438
|
92,670
|
-3
|
2
|
0
|
49,000
|
28,417
|
20,816
|
1,781
|
49,000
|
39,822
|
11,188
|
0
|
35,000
|
23,174
|
38,044
|
3,793
|
35,000
|
15,000
|
50,000
|
100,000
|
0
|
150,002
|
50,000
|
50,000
|
49,504
|
200,000
|
100,495
|
-
|
-
|
-
|
-
|
-
|
-
|
115,038
|
100,000
|
75,036
|
200,000
|
0
|
160,000
|
292,360
|
0
|
0
|
300,000
|
-
|
-
|
0
|
202,866
|
201,088
|
96,046
|
71,557
|
97,248
|
|
財務キャッシュフロー
|
3,654
|
4,689
|
3,749
|
11,379
|
3,273
|
8,840
|
6,248
|
30,035
|
10,536
|
-36,614
|
15,423
|
-77,319
|
12,994
|
10,731
|
21,061
|
-66,928
|
-1,051
|
-19,502
|
-7,097
|
-67,830
|
-14,028
|
-11,831
|
-9,106
|
-46,402
|
-2,111
|
-37,905
|
-33,001
|
-51,239
|
5,204
|
-56,464
|
-139,822
|
-30,923
|
-144,406
|
-54,283
|
-92,762
|
-95,619
|
-194,782
|
-102,377
|
-34,733
|
-1,643
|
8,016
|
-2,448
|
-53,435
|
-238,321
|
-65,003
|
-101,573
|
-111,742
|
-200,654
|
10,898
|
-200,188
|
-258,961
|
-931
|
11,833
|
-350,281
|
-11,716
|
-151,559
|
10,572
|
-203,019
|
-206,756
|
-96,299
|
-64,119
|
-97,406
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
263,117
|
27,387
|
107,171
|
168,959
|
187,261
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.4
|
2.8
|
10.6
|
17.0
|
17.9
|