|
(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
|
2Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
18,330
|
20,266
|
15,291
|
15,173
|
15,227
|
14,855
|
14,961
|
14,612
|
14,078
|
12,450
|
15,970
|
18,018
|
20,800
|
18,111
|
15,832
|
16,046
|
18,090
|
18,284
|
15,627
|
15,704
|
17,186
|
15,792
|
13,736
|
15,766
|
17,135
|
17,738
|
14,649
|
16,499
|
17,374
|
17,823
|
15,511
|
28,036
|
34,269
|
33,728
|
28,846
|
32,901
|
30,953
|
30,718
|
28,447
|
28,822
|
27,444
|
28,245
|
24,581
|
28,272
|
28,155
|
28,042
|
16,737
|
15,591
|
29,386
|
20,855
|
19,733
|
21,795
|
23,770
|
26,972
|
29,068
|
-
|
63,215
|
30,171
|
35,197
|
48,247
|
48,818
|
|
株式報酬費用
|
3,356
|
2,799
|
3,149
|
2,764
|
3,081
|
3,161
|
4,196
|
2,296
|
2,418
|
2,565
|
5,386
|
2,715
|
2,544
|
2,798
|
4,095
|
2,490
|
2,348
|
2,227
|
3,163
|
1,829
|
1,970
|
1,801
|
5,985
|
2,578
|
2,450
|
2,370
|
8,913
|
2,311
|
2,356
|
2,184
|
7,772
|
2,421
|
2,428
|
2,163
|
5,748
|
1,473
|
1,703
|
1,289
|
2,398
|
1,538
|
1,267
|
1,174
|
1,065
|
2,577
|
1,539
|
1,226
|
2,614
|
1,762
|
1,775
|
1,614
|
4,828
|
1,874
|
1,928
|
1,847
|
12,895
|
2,189
|
-
|
32,217
|
2,415
|
2,213
|
2,305
|
|
営業キャッシュフロー
|
49,484
|
18,752
|
676
|
-17,412
|
18,754
|
90,327
|
-22,873
|
-11,751
|
54,787
|
71,627
|
-54,653
|
3,005
|
-12,867
|
69,895
|
-19,777
|
-52,611
|
25,555
|
89,975
|
-6,918
|
-49,745
|
48,534
|
75,107
|
-10,434
|
-43,495
|
33,629
|
93,446
|
13,336
|
9,350
|
41,928
|
81,581
|
-37,620
|
-
|
90,188
|
71,647
|
-36,364
|
-57,151
|
67,017
|
137,936
|
-20,125
|
32,608
|
126,183
|
129,794
|
38,087
|
-69,091
|
90,926
|
-37,991
|
-50,180
|
-53,098
|
88,647
|
70,278
|
-76,688
|
-42,260
|
153,146
|
149,509
|
24,073
|
-
|
259,476
|
3,647
|
1,791
|
284,174
|
179,304
|
|
資本的支出
|
-8,373
|
-6,822
|
-11,760
|
-15,782
|
-7,206
|
-10,287
|
-9,225
|
-10,630
|
-6,116
|
-11,651
|
-9,956
|
-9,466
|
-11,045
|
-13,215
|
-10,375
|
-9,716
|
-17,380
|
-5,957
|
-7,607
|
-8,545
|
-9,992
|
-18,035
|
-24,565
|
-24,272
|
-19,052
|
-23,081
|
-21,372
|
-16,146
|
-19,290
|
-10,887
|
-15,967
|
-20,504
|
-49,660
|
-24,970
|
-28,744
|
-25,610
|
-28,975
|
-23,499
|
-21,435
|
-30,801
|
-22,665
|
-18,352
|
-18,777
|
-27,660
|
-26,527
|
-21,846
|
-31,269
|
-41,947
|
-24,537
|
-23,859
|
-40,461
|
-39,228
|
-29,274
|
-31,421
|
-27,871
|
-38,990
|
-
|
-32,206
|
-28,816
|
-26,708
|
-50,540
|
|
投資キャッシュフロー
|
5,832
|
-26,030
|
5,011
|
-9,811
|
-3,567
|
-19,361
|
3,377
|
42,023
|
3,326
|
-91,280
|
3,429
|
14,197
|
-9,913
|
-39,361
|
1,024
|
-10,221
|
-2,101
|
12,078
|
-1,123
|
4,671
|
-8,916
|
-25,339
|
-34,015
|
12,666
|
-39,428
|
-35,613
|
-20,155
|
5,429
|
-24,362
|
-20,098
|
10,101
|
-
|
-42,833
|
41,715
|
-24,343
|
-23,583
|
2,718
|
4,886
|
5,902
|
-27,309
|
-20,494
|
639
|
-16,303
|
17,964
|
-19,042
|
-4,097
|
89,396
|
-59,079
|
-16,443
|
-24,874
|
-24,336
|
-40,042
|
-24,892
|
-270,020
|
-10,762
|
-
|
-200,345
|
-156,310
|
-50,945
|
-740,538
|
-45,928
|
|
自己株式の取得による支出
|
-60
|
267
|
3,515
|
147
|
178
|
189
|
3,837
|
217
|
467
|
333
|
4,907
|
115
|
435
|
439
|
4,278
|
91
|
382
|
373
|
3,191
|
100
|
34
|
452
|
4,459
|
386
|
101
|
281
|
6,448
|
120
|
145
|
264
|
6,119
|
46
|
204
|
10,188
|
3,867
|
81
|
2,968
|
29,984
|
653
|
75
|
25
|
132
|
2,299
|
198
|
106
|
127
|
20,212
|
50,162
|
350
|
174
|
3,523
|
243
|
134
|
224
|
7,416
|
13,728
|
-
|
15,209
|
108
|
6,283
|
26,608
|
|
長期借入れによる収入
|
524
|
1,299
|
906
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
317
|
1,357
|
7,235
|
8,916
|
1,142
|
-386
|
2,500
|
8,334
|
750
|
167
|
0
|
10,594
|
306
|
1,248
|
-
|
-
|
306
|
307
|
-
|
-
|
-
|
-
|
1,250
|
1,250
|
1,250
|
41,275
|
1,250
|
1,250
|
1,250
|
41,250
|
1,250
|
0
|
40,899
|
111,775
|
21,902
|
21,940
|
42,176
|
227,132
|
2,105
|
2,107
|
2,109
|
77,112
|
2,150
|
2,527
|
2,118
|
2,127
|
63,059
|
61,601
|
251
|
253
|
256
|
249,333
|
55,262
|
267
|
102,140
|
-
|
208,086
|
274
|
278
|
10,279
|
75,282
|
|
財務キャッシュフロー
|
-5,912
|
1,446
|
-16,941
|
-23,476
|
-12,157
|
-7,075
|
-11,268
|
-18,547
|
-8,742
|
54,321
|
-9,993
|
-30,142
|
-12,590
|
-13,876
|
-4,588
|
3,510
|
-2,738
|
-13,266
|
-8,517
|
-6,182
|
-5,980
|
-18,717
|
-10,089
|
-6,251
|
-5,194
|
-18,732
|
-13,006
|
-6,212
|
-10,118
|
-13,288
|
-12,611
|
-
|
-12,758
|
-70,591
|
-11,834
|
25,429
|
-30,187
|
-65,045
|
-6,400
|
37,650
|
-6,587
|
-82,321
|
-4,992
|
-8,620
|
-1,016
|
-9,818
|
-82,904
|
-74,151
|
-759
|
-6,497
|
6,784
|
96,997
|
-50,576
|
246,050
|
-109,222
|
-
|
81,403
|
-46,593
|
-7,903
|
576,151
|
-45,960
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-28,559
|
-27,025
|
257,466
|
128,764
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-4.1
|
-2.4
|
18.0
|
11.0
|