|
(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
|
17,675
|
17,794
|
17,918
|
18,053
|
18,230
|
19,541
|
19,320
|
20,650
|
22,802
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
2,033
|
1,499
|
1,446
|
2,253
|
1,417
|
1,334
|
1,442
|
1,900
|
1,369
|
1,357
|
1,303
|
1,182
|
1,094
|
1,915
|
1,568
|
2,100
|
1,694
|
1,636
|
1,647
|
2,586
|
2,110
|
1,686
|
1,709
|
2,491
|
1,951
|
1,437
|
1,731
|
1,868
|
1,471
|
1,888
|
1,870
|
1,674
|
2,641
|
2,228
|
2,058
|
2,801
|
2,409
|
2,255
|
2,181
|
2,890
|
2,885
|
2,522
|
2,354
|
3,324
|
2,889
|
2,859
|
2,763
|
3,878
|
3,175
|
2,959
|
2,235
|
3,350
|
3,005
|
2,848
|
2,889
|
3,433
|
2,718
|
2,315
|
2,383
|
3,779
|
2,742
|
1,671
|
|
営業キャッシュフロー
|
2,645
|
4,414
|
-6,354
|
39,486
|
-
|
28,574
|
4,877
|
9,295
|
33,936
|
36,426
|
-214
|
28,146
|
38,319
|
27,253
|
6,210
|
51,433
|
60,558
|
25,565
|
10,932
|
63,734
|
44,908
|
26,445
|
12,162
|
40,288
|
35,477
|
22,331
|
1,761
|
-
|
47,015
|
53,574
|
31,775
|
87,789
|
54,015
|
81,768
|
-3,371
|
83,842
|
57,542
|
32,351
|
23,129
|
58,938
|
69,199
|
54,723
|
22,534
|
123,366
|
92,442
|
85,173
|
-11,253
|
195,876
|
165,826
|
120,370
|
20,663
|
83,094
|
90,998
|
127,412
|
6,467
|
133,735
|
88,846
|
56,798
|
-22,321
|
108,432
|
98,180
|
44,662
|
|
資本的支出
|
-923
|
-7,100
|
-2,586
|
-16,180
|
-13,361
|
-21,100
|
-2,388
|
-16,013
|
-13,522
|
-5,355
|
-3,440
|
-5,198
|
-4,440
|
-13,291
|
-8,654
|
-6,916
|
-8,186
|
-11,727
|
-16,546
|
-17,659
|
-19,439
|
-24,781
|
-13,357
|
-12,725
|
-19,692
|
-22,497
|
-12,273
|
-14,850
|
-17,254
|
-21,404
|
-7,177
|
-17,586
|
-14,486
|
-4,743
|
-15,543
|
-26,366
|
-27,864
|
-21,182
|
-6,738
|
-9,471
|
-3,937
|
-23,102
|
-9,588
|
-15,807
|
-18,111
|
-14,906
|
-19,471
|
-30,211
|
-26,386
|
-72,155
|
-34,657
|
-48,514
|
-46,608
|
-89,242
|
-55,049
|
-49,860
|
-64,930
|
-53,264
|
-14,523
|
-27,484
|
-64,998
|
-7,770
|
|
投資キャッシュフロー
|
16,558
|
759
|
-5,941
|
-9,763
|
-
|
-24,244
|
-13,841
|
-198,684
|
-14,134
|
13,393
|
-5,500
|
-10,682
|
-4,661
|
-22,033
|
-9,787
|
-11,091
|
-16,709
|
-14,011
|
-22,826
|
-25,820
|
-35,798
|
-41,199
|
-21,495
|
-5,508
|
-41,673
|
-18,496
|
-13,119
|
-
|
-22,458
|
-20,158
|
-6,456
|
-33,589
|
-18,261
|
-36,644
|
-25,952
|
-27,689
|
-36,901
|
-7,699
|
-67,151
|
1,349
|
78,341
|
-5,078
|
1,074
|
-10,594
|
-22,609
|
-271,075
|
-7,396
|
-67,448
|
-95,547
|
-90,692
|
70,960
|
-40,504
|
17,479
|
-69,638
|
-56,993
|
-30,086
|
-62,372
|
-37,828
|
-9,133
|
-27,764
|
-20,566
|
-19,241
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,459
|
3,523
|
4,022
|
2,761
|
2,602
|
2,514
|
2,478
|
1,916
|
-
|
-
|
2,408
|
0
|
201
|
0
|
0
|
9,203
|
2,663
|
2,508
|
944
|
2,995
|
3,162
|
0
|
2,505
|
928
|
1,001
|
7,099
|
0
|
75,000
|
16,506
|
14,731
|
18,880
|
14,885
|
14,092
|
27,148
|
24,646
|
25,645
|
15,652
|
15,975
|
24,481
|
19,125
|
21,990
|
19,747
|
16,393
|
17,437
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,156
|
2,910
|
3,443
|
3,551
|
3,892
|
5,170
|
6,075
|
6,228
|
10,303
|
30,394
|
10,955
|
11,054
|
9,766
|
11,401
|
7,765
|
8,763
|
11,496
|
12,416
|
77,254
|
7,301
|
7,581
|
8,677
|
11,066
|
11,761
|
13,752
|
15,623
|
17,297
|
17,651
|
17,314
|
16,662
|
16,558
|
17,136
|
16,273
|
21,293
|
15,217
|
14,767
|
13,789
|
15,165
|
14,598
|
14,587
|
280,455
|
16,458
|
17,387
|
37,256
|
21,870
|
95,402
|
32,967
|
51,938
|
14,662
|
15,973
|
17,649
|
17,465
|
17,375
|
16,691
|
16,767
|
18,938
|
66,661
|
18,152
|
17,317
|
18,209
|
51,749
|
20,858
|
|
財務キャッシュフロー
|
-154
|
-2,101
|
-3,499
|
-1,673
|
-
|
-134
|
6,185
|
104,491
|
-2,079
|
-30,458
|
-9,917
|
-3,982
|
-14,600
|
-7,477
|
-6,049
|
-6,920
|
-13,617
|
-13,894
|
20,874
|
-11,920
|
-9,480
|
-11,919
|
-20,852
|
-17,332
|
-15,645
|
-19,950
|
-20,669
|
-
|
-18,092
|
-21,678
|
-21,439
|
-19,545
|
-17,625
|
-32,374
|
-22,464
|
-12,821
|
-18,534
|
-6,581
|
194,278
|
-6,162
|
-286,185
|
-13,336
|
-26,020
|
-51,695
|
-24,245
|
-145,685
|
6,137
|
-65,478
|
-41,806
|
-26,837
|
-46,676
|
-58,623
|
-44,260
|
-47,051
|
-38,845
|
-60,914
|
-91,603
|
-41,987
|
-21,868
|
-39,916
|
-71,884
|
-43,995
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,534
|
-36,844
|
80,948
|
33,182
|
36,892
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4
|
-3.8
|
7.9
|
3.2
|
3.8
|