|
(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
|
2Q20
|
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
|
14,289
|
15,107
|
14,944
|
14,779
|
14,824
|
15,910
|
15,876
|
16,098
|
16,163
|
16,030
|
17,669
|
16,239
|
14,930
|
16,215
|
16,150
|
17,348
|
19,321
|
18,636
|
17,280
|
16,513
|
17,993
|
18,239
|
19,288
|
19,515
|
20,120
|
21,606
|
21,637
|
23,178
|
24,705
|
25,510
|
26,002
|
26,263
|
26,461
|
27,295
|
26,640
|
27,767
|
27,846
|
29,491
|
30,816
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
2,268
|
2,635
|
1,456
|
3,788
|
2,713
|
2,799
|
3,672
|
2,953
|
2,187
|
3,011
|
2,501
|
3,651
|
2,860
|
2,451
|
3,137
|
3,374
|
3,120
|
3,271
|
2,875
|
3,540
|
2,850
|
3,537
|
3,711
|
4,098
|
3,543
|
3,631
|
3,706
|
4,386
|
3,725
|
3,801
|
4,029
|
4,550
|
4,018
|
4,167
|
4,490
|
6,003
|
5,456
|
5,490
|
6,338
|
3,125
|
-
|
8,492
|
10,984
|
6,805
|
10,259
|
9,803
|
10,142
|
10,336
|
13,819
|
14,300
|
12,500
|
12,700
|
14,200
|
12,500
|
10,200
|
10,600
|
10,600
|
11,200
|
13,800
|
14,800
|
15,300
|
|
営業キャッシュフロー
|
-2,273
|
22,321
|
33,908
|
22,008
|
22,048
|
21,342
|
22,777
|
38,892
|
82,745
|
37,040
|
19,914
|
31,308
|
99,342
|
18,768
|
53,059
|
50,065
|
121,515
|
10,388
|
54,501
|
102,427
|
74,590
|
-16,464
|
104,613
|
29,853
|
83,025
|
150,691
|
50,831
|
41,910
|
137,755
|
60,822
|
27,828
|
41,476
|
123,269
|
204,660
|
12,961
|
43,753
|
307,665
|
140,109
|
105,884
|
-
|
114,532
|
-2,645
|
175,952
|
131,033
|
102,236
|
5,671
|
174,988
|
267,977
|
299,654
|
3,300
|
216,900
|
287,200
|
135,700
|
30,000
|
182,200
|
440,300
|
80,300
|
1,700
|
182,900
|
197,300
|
177,900
|
|
資本的支出
|
-8,648
|
-8,124
|
-6,712
|
-10,031
|
-16,001
|
-13,258
|
-9,511
|
-15,264
|
-8,472
|
-12,965
|
-6,083
|
-10,034
|
-11,514
|
-13,272
|
-11,049
|
-18,219
|
-16,405
|
-17,425
|
-13,433
|
-20,963
|
-20,909
|
-19,315
|
-17,354
|
-24,758
|
-19,485
|
-25,814
|
-22,659
|
-25,281
|
-22,931
|
-26,364
|
-24,415
|
-28,966
|
-28,748
|
-30,355
|
-31,390
|
-36,337
|
-32,716
|
-30,844
|
-30,392
|
-2,039
|
-41,004
|
-16,393
|
-28,683
|
-20,982
|
-26,149
|
-23,785
|
-29,267
|
-26,299
|
-24,906
|
-18,600
|
-23,300
|
-27,200
|
-25,300
|
-23,800
|
-33,400
|
-25,800
|
-34,200
|
-23,200
|
-34,600
|
-36,100
|
-31,600
|
|
投資キャッシュフロー
|
-32,134
|
-8,666
|
-6,728
|
-14,529
|
-68,179
|
-34,628
|
-13,605
|
-18,782
|
-5,872
|
-30,904
|
-37,582
|
-11,256
|
-6,156
|
-14,480
|
-12,245
|
-103,147
|
-19,041
|
-18,599
|
-14,783
|
-51,425
|
-106,904
|
-20,871
|
-18,903
|
-15,989
|
-20,689
|
-93,083
|
-23,913
|
-26,715
|
-23,395
|
-27,835
|
-33,279
|
-35,711
|
-30,379
|
-32,914
|
-32,986
|
-35,774
|
-35,641
|
-124,626
|
-31,606
|
-
|
-45,467
|
-18,225
|
-30,107
|
-22,620
|
-27,157
|
-356,848
|
-30,118
|
-29,073
|
-37,737
|
-18,100
|
-27,400
|
-29,100
|
-83,000
|
-96,800
|
-58,400
|
-30,000
|
-38,100
|
-54,700
|
-34,200
|
-48,100
|
-1,500
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
5,606
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,997
|
146
|
31
|
904
|
76,390
|
107
|
13
|
850
|
2,188
|
105
|
17
|
755
|
126,577
|
50,080
|
506
|
692
|
2,275
|
173
|
34,812
|
37,196
|
240,530
|
154
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
402,500
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,265
|
-1,218
|
799
|
-6,426
|
14,356
|
5,188
|
-3,181
|
-16,824
|
-65,548
|
-7,023
|
-16,719
|
7,225
|
-43,028
|
-38,694
|
39,804
|
169,574
|
-30,235
|
38,938
|
-4,368
|
4,566
|
31,052
|
-32,440
|
-5,254
|
124,118
|
-87,630
|
48,276
|
-6,361
|
259,936
|
-126,960
|
-287,764
|
41,896
|
319,026
|
-113,835
|
-245,063
|
192,702
|
313,243
|
-44,313
|
-45,334
|
-242,644
|
1,670
|
-
|
-269,211
|
20,658
|
32,262
|
4,055
|
235,312
|
255,930
|
-317,705
|
-174,691
|
-4,400
|
108,800
|
-312,700
|
65,100
|
81,300
|
223,100
|
-119,000
|
-321,100
|
162,600
|
-83,400
|
-358,100
|
-509,700
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46,100
|
-21,500
|
148,300
|
161,200
|
146,300
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.4
|
-2.3
|
13.8
|
14.1
|
13.2
|