|
(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
|
3,517
|
5,359
|
6,002
|
5,092
|
5,005
|
4,814
|
4,800
|
4,702
|
4,620
|
4,804
|
3,986
|
4,022
|
3,945
|
4,136
|
3,807
|
4,561
|
4,352
|
4,567
|
4,134
|
3,884
|
3,827
|
3,737
|
3,094
|
2,768
|
2,680
|
4,518
|
3,251
|
4,136
|
3,720
|
5,503
|
5,757
|
3,012
|
5,433
|
3,087
|
2,113
|
2,510
|
4,096
|
3,355
|
6,259
|
3,548
|
3,930
|
4,303
|
8,398
|
4,031
|
6,434
|
5,193
|
7,586
|
5,575
|
6,460
|
5,591
|
7,424
|
6,059
|
7,241
|
6,605
|
6,923
|
6,954
|
5,710
|
8,486
|
8,465
|
7,697
|
7,324
|
8,396
|
|
営業キャッシュフロー
|
-4,271
|
16,625
|
-7,683
|
16,823
|
11,249
|
24,788
|
7,964
|
20,250
|
22,012
|
20,587
|
-5,743
|
24,825
|
16,052
|
18,625
|
11,245
|
15,534
|
742
|
19,848
|
2,028
|
11,560
|
-5,024
|
-2,213
|
-5,408
|
-
|
-4,624
|
-
|
-3,096
|
5,710
|
-8,584
|
9,034
|
-6,624
|
9,872
|
2,419
|
6,617
|
4,216
|
-8,862
|
-
|
30,154
|
-11,041
|
11,931
|
-3,309
|
41,582
|
1,678
|
16,761
|
15,217
|
7,361
|
-27,482
|
21,826
|
-8,219
|
19,351
|
6,270
|
-16,522
|
11,044
|
6,267
|
26,820
|
-22,154
|
8,720
|
48,531
|
83,605
|
-11,697
|
23,770
|
12,288
|
|
資本的支出
|
-16,662
|
-5,787
|
-4,957
|
-3,545
|
-3,871
|
-4,896
|
-3,715
|
-2,993
|
-3,142
|
-2,759
|
-4,274
|
-4,481
|
-2,494
|
-3,332
|
-3,431
|
-3,048
|
-2,380
|
-1,206
|
-3,651
|
-3,854
|
-2,888
|
-3,963
|
-2,664
|
-5,044
|
-3,715
|
-3,684
|
-3,217
|
-2,726
|
-3,132
|
-2,324
|
-1,775
|
-1,406
|
-1,522
|
-2,341
|
-1,674
|
-1,265
|
-2,034
|
-5,355
|
-11,224
|
-9,529
|
-5,423
|
-6,029
|
-3,645
|
-4,040
|
-2,885
|
-2,405
|
-2,438
|
-3,066
|
-1,885
|
-1,861
|
-2,331
|
-1,502
|
-1,916
|
-2,726
|
-1,911
|
-1,945
|
-2,984
|
-2,346
|
-1,872
|
-3,800
|
-2,732
|
-2,676
|
|
投資キャッシュフロー
|
-119,745
|
9,473
|
-38,871
|
-10,296
|
-5,850
|
-10,314
|
-20,536
|
-1,240
|
-6,835
|
-18,938
|
34,403
|
25,707
|
-418
|
-8,598
|
-2,133
|
-99
|
11,551
|
18,480
|
5,761
|
-10,593
|
-917
|
-4,665
|
-64,802
|
-
|
-545
|
-
|
3,681
|
-2,726
|
-3,132
|
-2,036
|
-1,775
|
-1,406
|
-1,418
|
-2,341
|
-1,674
|
-1,265
|
-
|
-5,355
|
-11,224
|
-9,529
|
-5,423
|
-6,029
|
-3,645
|
-4,040
|
-2,885
|
-2,405
|
-2,438
|
4,896
|
-1,885
|
-1,861
|
-2,331
|
-1,502
|
-8,221
|
3,579
|
-1,911
|
-1,945
|
-2,984
|
-2,346
|
-1,872
|
-3,800
|
-2,732
|
-2,676
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,435
|
8,251
|
9,268
|
86,104
|
8,124
|
13,033
|
29,075
|
25,676
|
31,656
|
6,721
|
5,182
|
6,989
|
7,836
|
52,856
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,141
|
2,872
|
120
|
0
|
-
|
-
|
-
|
-
|
21,675
|
8,372
|
0
|
0
|
36,079
|
14,023
|
15,655
|
13,270
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
55,000
|
40,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
6,533
|
-59
|
9,570
|
4,133
|
-402
|
1,355
|
2,479
|
-7,416
|
-4,529
|
-8,233
|
-6,760
|
-85,794
|
-5,587
|
-13,061
|
-30,267
|
-25,452
|
-29,253
|
-7,035
|
-1,030
|
-4,628
|
-8,382
|
71,573
|
685
|
-
|
-1,798
|
-
|
-1,222
|
-5,873
|
8,371
|
-381
|
1,899
|
-5,763
|
6,495
|
20
|
1,418
|
-1,758
|
-
|
1,281
|
1,730
|
3,217
|
1,255
|
-8,311
|
4,664
|
1,581
|
1,328
|
366
|
-1,967
|
-893
|
-2,139
|
-38,134
|
-3,420
|
-2,031
|
2,468
|
-2,007
|
-23,873
|
-11,050
|
2,941
|
-1,287
|
-36,074
|
-12,809
|
-17,748
|
-14,759
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46,185
|
81,733
|
-15,497
|
21,038
|
9,612
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.8
|
61.4
|
-11.2
|
14.8
|
-18.1
|