|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,605
|
-
|
24,363
|
25,585
|
25,083
|
-
|
24,902
|
26,033
|
26,369
|
-
|
28,996
|
29,335
|
29,474
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
879
|
1,173
|
936
|
1,157
|
940
|
1,322
|
968
|
1,299
|
1,860
|
1,381
|
984
|
992
|
1,047
|
1,640
|
1,418
|
1,211
|
1,185
|
1,815
|
1,403
|
1,320
|
652
|
1,306
|
1,322
|
2,018
|
1,429
|
1,432
|
2,458
|
1,955
|
-309
|
1,469
|
1,454
|
2,205
|
1,223
|
1,503
|
1,561
|
2,337
|
1,638
|
1,689
|
1,783
|
2,784
|
2,085
|
2,092
|
1,160
|
2,767
|
1,925
|
1,937
|
1,967
|
2,760
|
2,013
|
2,031
|
2,335
|
7,527
|
1,083
|
1,074
|
1,302
|
2,580
|
1,855
|
1,686
|
|
営業キャッシュフロー
|
28,755
|
42,556
|
7,656
|
60,961
|
1,743
|
17,097
|
25,826
|
48,472
|
18,213
|
34,801
|
47,169
|
43,551
|
10,844
|
54,918
|
49,877
|
64,193
|
34,400
|
65,543
|
57,878
|
69,736
|
57,939
|
63,036
|
21,907
|
65,453
|
62,088
|
55,080
|
33,605
|
34,511
|
81,838
|
69,350
|
21,862
|
59,040
|
54,806
|
57,581
|
10,263
|
-30,403
|
-34,563
|
-28,983
|
-34,944
|
-1,484
|
14,091
|
20,030
|
13,154
|
62,331
|
82,540
|
48,214
|
58,069
|
56,355
|
70,262
|
52,878
|
31,233
|
55,720
|
61,662
|
75,794
|
27,606
|
73,568
|
74,556
|
67,920
|
|
資本的支出
|
-5,763
|
-15,378
|
-7,882
|
-19,349
|
-6,791
|
-8,380
|
-11,183
|
-22,908
|
-13,937
|
-28,653
|
-32,666
|
-32,051
|
-25,967
|
-14,448
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-118,636
|
-17,715
|
-49,242
|
-17,237
|
81,564
|
-11,277
|
-426,770
|
-12,622
|
-21,600
|
-27,420
|
-37,643
|
44,656
|
-21,725
|
72,036
|
-162,967
|
7,087
|
-70,017
|
-107,170
|
-13,617
|
-12,834
|
40,183
|
-22,271
|
-123,849
|
-28,255
|
-16,799
|
-9,708
|
-123,653
|
-27,518
|
-16,377
|
-176,764
|
-30,289
|
-58,999
|
-51,515
|
75,073
|
-39,695
|
-20,746
|
-8,709
|
-9,823
|
-11,956
|
203,385
|
-129,632
|
-123,996
|
-110,869
|
-22,346
|
-16,557
|
-98,827
|
-21,642
|
-29,615
|
-49,919
|
-19,670
|
-18,867
|
-16,911
|
-22,629
|
-53,713
|
63,457
|
-15,704
|
-19,671
|
-20,622
|
|
自己株式の取得による支出
|
0
|
0
|
3,095
|
0
|
2,946
|
0
|
0
|
21
|
1,620
|
332
|
0
|
0
|
1,898
|
0
|
0
|
520
|
2,735
|
0
|
0
|
0
|
827
|
5,685
|
529
|
0
|
0
|
8
|
180
|
-31
|
0
|
32,964
|
29,998
|
10,000
|
2,800
|
28
|
10,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
409
|
2,014
|
0
|
0
|
-
|
-
|
5,383
|
0
|
11,116
|
12,588
|
11,815
|
1,592
|
|
財務キャッシュフロー
|
-4,256
|
-1,921
|
143,807
|
-46,210
|
18,972
|
-29,566
|
317,724
|
-47,831
|
71,139
|
-30,505
|
-20,329
|
12,929
|
-22,221
|
15,464
|
-21,741
|
-45,984
|
-21,593
|
38,595
|
-66,407
|
94,705
|
-28,705
|
-33,635
|
-28,724
|
18
|
-28,315
|
-28,422
|
-26,238
|
61,636
|
-29,299
|
-13,266
|
207
|
6,046
|
-16,454
|
-29,164
|
284,537
|
-259,552
|
61,109
|
31,619
|
36,001
|
-106,220
|
-6,255
|
81,641
|
102,671
|
-6,381
|
179,810
|
-202,069
|
-21,063
|
-13,191
|
-11,194
|
-11,277
|
-14,293
|
-33,629
|
-89,677
|
-13,072
|
-69,593
|
-104,566
|
36,975
|
-139,494
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|