|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,812
|
7,415
|
8,516
|
8,672
|
8,705
|
8,745
|
8,939
|
8,865
|
8,852
|
8,969
|
9,294
|
9,752
|
9,692
|
10,125
|
10,229
|
10,293
|
10,588
|
14,095
|
13,865
|
14,147
|
14,225
|
14,346
|
14,225
|
16,122
|
14,354
|
14,350
|
14,656
|
15,234
|
14,674
|
14,608
|
14,799
|
15,148
|
15,379
|
15,539
|
15,808
|
15,713
|
15,697
|
15,831
|
16,017
|
16,260
|
16,234
|
16,330
|
|
営業キャッシュフロー
|
37,713
|
28,022
|
48,541
|
2,586
|
56,809
|
66,407
|
10,381
|
44,274
|
22,682
|
54,431
|
8,141
|
76,525
|
-
|
14,989
|
-11,846
|
56,959
|
5,896
|
59,270
|
12,374
|
57,264
|
43,446
|
58,416
|
7,223
|
66,225
|
54,905
|
7,040
|
68,786
|
31,538
|
90,665
|
-
|
65,193
|
55,843
|
109,572
|
56,530
|
73,585
|
35,322
|
128,738
|
63,604
|
89,326
|
188,496
|
124,590
|
86,877
|
106,719
|
25,320
|
112,988
|
63,570
|
101,090
|
56,580
|
52,017
|
100,199
|
60,492
|
132,317
|
28,927
|
108,563
|
84,549
|
77,517
|
90,518
|
164,913
|
32,744
|
138,606
|
83,389
|
133,533
|
|
資本的支出
|
-7,165
|
-6,532
|
-6,173
|
-8,787
|
-8,499
|
-6,133
|
-12,018
|
-6,456
|
-8,015
|
-8,763
|
-5,406
|
-6,794
|
-6,687
|
-10,437
|
-8,131
|
-11,323
|
-12,291
|
-11,826
|
-8,553
|
-10,293
|
-11,348
|
-13,941
|
-11,473
|
-8,510
|
-9,725
|
-10,064
|
-9,020
|
-19,113
|
-22,114
|
-14,053
|
-12,648
|
-11,224
|
-12,682
|
-16,318
|
-13,866
|
-14,446
|
-11,441
|
-13,269
|
-19,897
|
-12,354
|
-10,419
|
-16,161
|
-17,697
|
-15,907
|
-10,868
|
-14,203
|
-12,649
|
-12,961
|
-13,456
|
-18,259
|
-17,020
|
-16,400
|
-11,655
|
-11,779
|
-12,163
|
-11,062
|
-13,545
|
-12,761
|
-13,765
|
-15,810
|
-17,499
|
-16,753
|
|
投資キャッシュフロー
|
-7,416
|
-16,115
|
-6,282
|
-13,236
|
-8,459
|
-6,137
|
-12,122
|
-7,495
|
-12,244
|
-8,823
|
-5,328
|
-8,272
|
-7,358
|
-10,388
|
-8,352
|
-11,160
|
-
|
-11,721
|
-8,202
|
-16,863
|
-11,347
|
-13,905
|
-11,320
|
-8,449
|
-10,053
|
-10,040
|
-9,090
|
-19,481
|
-22,085
|
-
|
-13,917
|
-11,297
|
-23,735
|
-56,276
|
-13,934
|
-14,515
|
-149,213
|
-13,098
|
-21,493
|
-13,885
|
-10,220
|
-15,962
|
-17,423
|
-15,879
|
-10,410
|
-14,045
|
-13,948
|
-11,687
|
-14,279
|
-19,488
|
-17,013
|
-16,521
|
-15,438
|
-11,670
|
-19,385
|
-93,489
|
-18,517
|
-12,520
|
-13,674
|
-15,481
|
-14,234
|
-15,951
|
|
自己株式の取得による支出
|
15
|
-
|
24,260
|
1,222
|
84,806
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71,163
|
3,300
|
32,982
|
25,511
|
40,610
|
10,916
|
-
|
-
|
6,920
|
22,641
|
52,460
|
41,877
|
7,976
|
0
|
54,262
|
30,801
|
9,577
|
0
|
81,125
|
3,179
|
37,672
|
36,908
|
49,250
|
22,676
|
0
|
20,705
|
100,235
|
21,913
|
24,975
|
28,471
|
41,107
|
125,542
|
163,731
|
245,662
|
27,794
|
49,420
|
24,325
|
12,976
|
-
|
-
|
14,344
|
39,928
|
38,460
|
55,768
|
57,821
|
209,340
|
33,222
|
42,946
|
180,776
|
174,556
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,450
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76,250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,920
|
-99,447
|
-32,431
|
1,846
|
-77,949
|
-43,531
|
-2,126
|
-11,027
|
-1,108
|
-45,373
|
612
|
-28,162
|
-73,677
|
-3,387
|
-24,741
|
-57,365
|
-
|
-51,979
|
10,031
|
-36,031
|
-26,354
|
-68,234
|
4,605
|
-55,537
|
-41,041
|
-2,975
|
-27,957
|
-45,353
|
-63,462
|
-
|
-48,711
|
-45,564
|
-31,046
|
-62,882
|
-55,714
|
-26,252
|
26,218
|
-53,414
|
-45,040
|
-183,186
|
-21,981
|
-21,005
|
-41,815
|
-127,477
|
-165,955
|
-45,373
|
-101,877
|
-53,413
|
-39,597
|
-14,366
|
-59,551
|
-13,926
|
-263
|
-6,085
|
-15,772
|
-74,475
|
-56,453
|
-212,494
|
-23,538
|
-47,103
|
-189,307
|
-172,819
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
152,152
|
18,979
|
122,796
|
65,890
|
116,780
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.8
|
2.9
|
19.8
|
10.5
|
18.3
|