|
(単位:千ドル)
|
4Q10
|
1Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
1Q20
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,977
|
37,776
|
37,032
|
39,325
|
39,024
|
38,332
|
38,581
|
39,194
|
45,398
|
48,316
|
44,414
|
50,317
|
49,394
|
50,796
|
52,547
|
49,625
|
50,502
|
51,464
|
50,968
|
50,804
|
51,108
|
51,344
|
50,934
|
50,493
|
50,942
|
52,649
|
52,313
|
52,991
|
|
株式報酬費用
|
1,479
|
1,244
|
-
|
1,054
|
1,419
|
1,866
|
1,180
|
1,332
|
1,134
|
1,600
|
1,600
|
733
|
1,700
|
2,600
|
2,570
|
1,716
|
2,200
|
2,300
|
2,314
|
1,900
|
2,500
|
2,400
|
2,381
|
1,755
|
2,502
|
2,556
|
2,539
|
1,800
|
2,741
|
2,746
|
2,708
|
2,420
|
2,625
|
2,734
|
2,721
|
2,964
|
2,669
|
2,878
|
2,989
|
2,939
|
-
|
3,299
|
3,260
|
-1,529
|
3,461
|
3,435
|
3,393
|
3,330
|
9,365
|
2,580
|
2,558
|
2,497
|
2,548
|
2,181
|
2,146
|
2,334
|
2,675
|
2,541
|
-298
|
|
営業キャッシュフロー
|
28,650
|
57,918
|
-
|
55,350
|
72,505
|
56,521
|
59,857
|
47,562
|
78,976
|
59,096
|
59,664
|
93,229
|
68,182
|
66,931
|
57,403
|
109,215
|
100,731
|
77,273
|
65,663
|
101,766
|
85,041
|
87,775
|
78,766
|
114,286
|
99,816
|
91,407
|
78,981
|
118,454
|
107,572
|
95,116
|
89,942
|
128,098
|
116,587
|
104,663
|
94,172
|
130,892
|
65,414
|
122,123
|
105,669
|
173,331
|
-
|
124,681
|
141,445
|
177,331
|
177,132
|
133,358
|
111,515
|
194,461
|
72,365
|
151,832
|
129,347
|
198,748
|
143,129
|
149,527
|
105,317
|
193,390
|
131,287
|
147,010
|
99,461
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-68,752
|
-7,076
|
-
|
-167,251
|
-11,573
|
-15,306
|
-21,955
|
-37,731
|
-15,198
|
-19,709
|
14,526
|
-41,164
|
-16,102
|
-24,166
|
-46,453
|
-31,579
|
-37,036
|
-26,645
|
-25,447
|
-34,044
|
-102,046
|
-29,983
|
-52,749
|
-24,105
|
-47,321
|
-66,747
|
-172,776
|
-50,630
|
-71,264
|
-122,575
|
-153,596
|
13,112
|
-88,993
|
-201,017
|
-75,191
|
-50,161
|
245,849
|
-55,725
|
-288,850
|
-351,653
|
-
|
-202,743
|
-236,501
|
-105,182
|
-196,868
|
-96,834
|
-126,705
|
-101,928
|
-51,678
|
-83,913
|
-87,234
|
-51,292
|
-53,314
|
-47,300
|
-65,932
|
-42,321
|
-114,552
|
-66,847
|
-53,363
|
|
自己株式の取得による支出
|
1,655
|
157
|
-
|
1,466
|
-
|
-
|
0
|
1,244
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
0
|
200,000
|
0
|
-
|
-
|
74,000
|
0
|
-
|
-
|
237,060
|
-
|
-
|
115,000
|
0
|
395,323
|
0
|
0
|
0
|
0
|
0
|
54,450
|
33,600
|
-
|
-
|
-
|
204,369
|
64,014
|
0
|
0
|
357,760
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-28,658
|
-20,364
|
-
|
-30,435
|
-28,420
|
-9,220
|
-25,001
|
-120,573
|
-19,097
|
56,701
|
-200,559
|
-54,065
|
-23,696
|
-18,432
|
-46,380
|
-48,647
|
-81,453
|
-46,178
|
-49,353
|
-50,873
|
-5,231
|
-63,851
|
-38,489
|
-73,273
|
-58,003
|
-15,005
|
47,485
|
-25,018
|
-64,174
|
93,844
|
12,672
|
-65,962
|
-81,359
|
48,283
|
-32,507
|
-12,670
|
-287,598
|
-72,173
|
93,023
|
245,790
|
-
|
73,581
|
178,182
|
-157,427
|
24,042
|
-48,440
|
7,027
|
-84,219
|
-23,241
|
-36,346
|
-71,856
|
-130,112
|
-101,438
|
-97,487
|
-55,207
|
-128,169
|
-31,203
|
-73,880
|
-59,257
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|