|
(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
|
|
株式報酬費用
|
3,266
|
3,271
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,171
|
4,693
|
7,701
|
6,290
|
6,576
|
6,122
|
8,642
|
10,161
|
8,280
|
7,902
|
8,611
|
10,211
|
9,563
|
9,820
|
7,647
|
5,969
|
7,475
|
5,072
|
4,246
|
6,765
|
6,684
|
6,386
|
5,793
|
6,826
|
6,740
|
|
営業キャッシュフロー
|
43,118
|
27,959
|
15,730
|
32,352
|
16,971
|
-3,403
|
13,447
|
16,824
|
17,595
|
16,355
|
31,328
|
29,845
|
16,661
|
32,057
|
46,118
|
-
|
27,259
|
26,947
|
38,568
|
14,383
|
45,502
|
19,658
|
25,453
|
16,407
|
33,075
|
49,807
|
45,626
|
19,811
|
40,903
|
74,783
|
53,959
|
-
|
35,547
|
61,638
|
69,889
|
40,599
|
67,217
|
52,067
|
53,675
|
33,059
|
39,701
|
60,785
|
68,196
|
93,868
|
98,925
|
77,554
|
72,317
|
85,022
|
132,227
|
102,935
|
99,811
|
92,617
|
50,094
|
38,392
|
-31,143
|
14,399
|
54,357
|
81,822
|
56,743
|
41,521
|
79,133
|
38,116
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-11,943
|
-12,294
|
-18,652
|
-
|
-15,954
|
-7,797
|
-7,029
|
-
|
-11,817
|
-11,851
|
-13,413
|
-20,685
|
-23,539
|
-23,338
|
-48,117
|
-38,250
|
-13,561
|
-15,511
|
-17,982
|
-11,495
|
-19,106
|
-24,777
|
-37,994
|
-29,284
|
-31,636
|
-21,354
|
-19,169
|
-15,348
|
-18,639
|
-32,059
|
-25,430
|
-22,377
|
-14,208
|
-16,520
|
-17,769
|
-27,316
|
-17,179
|
-27,858
|
-41,113
|
-55,045
|
-38,542
|
-39,563
|
-69,822
|
-63,801
|
-48,003
|
-36,986
|
-38,483
|
-27,297
|
-20,381
|
-17,947
|
-15,000
|
-19,696
|
-15,894
|
-20,444
|
-16,322
|
-25,702
|
|
投資キャッシュフロー
|
-25,521
|
-22,446
|
-13,060
|
-31,837
|
-38,304
|
-15,111
|
-9,658
|
-16,047
|
-20,977
|
-30,737
|
-133,252
|
-11,705
|
-24,485
|
-16,960
|
-7,807
|
-
|
-9,199
|
-16,147
|
-38,179
|
-28,585
|
-42,516
|
-350,166
|
8,711
|
-18,878
|
-9,644
|
-7,540
|
-20,395
|
-9,104
|
-34,914
|
-13,874
|
-29,435
|
-
|
-20,466
|
-14,851
|
-17,152
|
-65,365
|
-27,659
|
9,750
|
-17,558
|
-16,490
|
-17,728
|
-54,996
|
-10,399
|
-26,275
|
-52,625
|
-54,930
|
-54,886
|
-109,682
|
-61,032
|
-39,663
|
-48,131
|
-49,360
|
-31,880
|
-28,951
|
-18,279
|
-12,561
|
-18,035
|
-69,165
|
-28,458
|
-50,156
|
-15,356
|
-22,208
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
23,810
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,500
|
0
|
22,000
|
20,000
|
7,500
|
0
|
0
|
37,000
|
91,000
|
98,656
|
115,000
|
161,000
|
85,000
|
76,237
|
117,000
|
127,303
|
82,331
|
507,000
|
137,032
|
230,000
|
215,000
|
100,006
|
104,804
|
138,072
|
45,000
|
139,718
|
140,000
|
48,033
|
263
|
9,930
|
15,011
|
0
|
3,155
|
0
|
3,128
|
156
|
3,489
|
3,050
|
0
|
5,207
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,770
|
15,569
|
40,072
|
15,073
|
9,199
|
18,701
|
15,703
|
75,203
|
94,767
|
137,482
|
134,688
|
136,693
|
113,610
|
83,089
|
120,296
|
169,591
|
149,884
|
98,884
|
291,450
|
87,325
|
266,578
|
179,361
|
205,193
|
109,684
|
91,763
|
123,545
|
103,533
|
117,312
|
161,356
|
59,061
|
44,190
|
47,276
|
3,492
|
3,439
|
261
|
1,854
|
904
|
3,355
|
367
|
375
|
3,632
|
|
財務キャッシュフロー
|
-2,294
|
3,282
|
2,480
|
10,869
|
-144,084
|
23,022
|
42,765
|
-8,854
|
1,488
|
3,143
|
145,276
|
-2,036
|
-6,549
|
-24,330
|
-20,322
|
-
|
-12,759
|
-1,769
|
-17,612
|
-15,499
|
-6,334
|
360,807
|
-17,264
|
-39,935
|
2,911
|
-9,170
|
-10,340
|
-13,069
|
-74,437
|
-60,338
|
-49,842
|
-
|
-14,527
|
46,046
|
9,627
|
-42,582
|
-54,037
|
-25,440
|
-21,397
|
263,181
|
52,896
|
-348,982
|
-45,413
|
-110,879
|
-53,967
|
51,818
|
-75,859
|
37,069
|
27,413
|
-114,336
|
-70,318
|
-36,341
|
-44,019
|
5,955
|
3,182
|
-20,156
|
1,438
|
-3,808
|
-1,318
|
-28,798
|
-708
|
-23,987
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62,126
|
40,849
|
21,077
|
62,811
|
12,414
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.3
|
12.3
|
5.8
|
16.0
|
3.2
|