|
(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
|
|
減価償却費
|
-
|
-
|
12,531
|
13,829
|
15,066
|
16,450
|
14,105
|
14,161
|
14,415
|
15,140
|
15,232
|
17,094
|
15,283
|
22,040
|
24,849
|
26,930
|
28,017
|
29,833
|
26,237
|
27,138
|
28,678
|
29,795
|
25,705
|
25,847
|
27,271
|
26,757
|
22,940
|
22,625
|
28,814
|
29,526
|
25,783
|
24,960
|
25,343
|
25,243
|
22,451
|
22,846
|
25,704
|
29,931
|
26,761
|
27,287
|
27,738
|
28,595
|
26,983
|
25,994
|
25,309
|
25,946
|
23,311
|
24,309
|
34,788
|
50,639
|
48,469
|
48,337
|
51,113
|
51,120
|
46,504
|
46,138
|
44,954
|
43,927
|
41,628
|
41,463
|
38,742
|
37,365
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
902
|
700
|
400
|
379
|
354
|
400
|
-200
|
378
|
261
|
285
|
143
|
446
|
287
|
-
|
-
|
-
|
587
|
-
|
-
|
-
|
113
|
168
|
59
|
171
|
123
|
196
|
55
|
165
|
284
|
995
|
291
|
495
|
936
|
421
|
152
|
583
|
581
|
219
|
159
|
191
|
271
|
72
|
161
|
895
|
152
|
241
|
535
|
692
|
283
|
399
|
60
|
298
|
667
|
465
|
222
|
802
|
|
営業キャッシュフロー
|
24,975
|
25,697
|
23,942
|
17,837
|
30,115
|
27,186
|
28,362
|
15,308
|
23,835
|
34,668
|
28,454
|
21,879
|
22,860
|
38,042
|
31,989
|
46,159
|
50,869
|
43,436
|
55,690
|
46,020
|
41,237
|
47,525
|
55,910
|
21,987
|
42,299
|
35,585
|
32,099
|
18,734
|
26,382
|
32,323
|
32,227
|
37,494
|
38,926
|
37,896
|
35,769
|
35,907
|
37,703
|
36,993
|
40,057
|
43,701
|
49,229
|
45,863
|
35,432
|
27,343
|
32,919
|
27,724
|
37,593
|
20,915
|
54,042
|
82,163
|
66,442
|
30,814
|
27,195
|
40,816
|
30,976
|
39,990
|
35,594
|
37,788
|
25,843
|
20,999
|
27,530
|
14,942
|
|
資本的支出
|
605
|
-14,996
|
-23,430
|
-37,312
|
-30,532
|
-34,983
|
-3,980
|
-10,052
|
-11,328
|
-41,451
|
-38,232
|
-38,924
|
-14,689
|
-43,350
|
-21,560
|
-50,824
|
-48,704
|
-83,885
|
-5,222
|
-59,481
|
-46,985
|
-105,565
|
-2,865
|
-39,488
|
-27,626
|
-16,109
|
-17,617
|
-32,596
|
-54,670
|
-79,231
|
-32,018
|
-54,918
|
-40,590
|
-41,750
|
-34,209
|
-32,274
|
-54,065
|
-43,232
|
-42,092
|
-40,677
|
-81,055
|
-40,513
|
-9,750
|
-37,835
|
-45,628
|
-39,427
|
-22,029
|
-28,534
|
-41,255
|
-68,750
|
-42,149
|
-65,868
|
-68,844
|
-31,735
|
-4,697
|
-10,547
|
-10,985
|
-83,307
|
-23,558
|
-33,792
|
-39,681
|
-59,137
|
|
投資キャッシュフロー
|
30,548
|
19,760
|
670
|
-10,338
|
-9,722
|
2,458
|
4,180
|
27,872
|
-8,642
|
-29,391
|
-20,786
|
-6,130
|
1,502
|
-108,093
|
-19,821
|
-26,191
|
-19,928
|
-49,539
|
3,778
|
-15,191
|
-22,195
|
-33,605
|
-3,051
|
-12,461
|
-17,975
|
-5,675
|
294
|
-4,890
|
-121,334
|
-6,569
|
-5,456
|
-16,661
|
-19,936
|
4,239
|
-20,452
|
-7,272
|
-88,611
|
-16,456
|
-39,632
|
-24,256
|
-48,391
|
1,231
|
15,480
|
-7,209
|
-3,244
|
-7,674
|
-8,381
|
-34,420
|
-578,652
|
-41,806
|
-12,801
|
-20,959
|
-48,059
|
13,952
|
1,952
|
-4,583
|
4,130
|
-48,038
|
-11,499
|
-5,819
|
-6,910
|
-1,772
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,701
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
28,875
|
27,475
|
-
|
-
|
11,457
|
9,718
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,166
|
14,678
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
1,293
|
19,629
|
4,164
|
1
|
-
|
-
|
-
|
-
|
12,278
|
0
|
0
|
13,376
|
15,022
|
0
|
16,400
|
603
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
1,429
|
35
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,000
|
22,000
|
22,000
|
-57,000
|
24,600
|
0
|
0
|
-24,600
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,815
|
-94,316
|
0
|
-1,814
|
-30,688
|
-30,996
|
0
|
-4,753
|
-13,191
|
-98,180
|
0
|
-1,701
|
-1,701
|
-76,401
|
-13,000
|
-20,757
|
-23,760
|
83
|
-24,600
|
-3,524
|
-34,353
|
-44,853
|
-16,344
|
-1,666
|
-1,667
|
-1,667
|
-1,730
|
-1,722
|
-25,049
|
-1,667
|
-3,057
|
-21,300
|
-5,860
|
-1,672
|
-1,747
|
-214
|
-43,263
|
-55,219
|
-14,145
|
-1,676
|
-1,772
|
-15,145
|
-16,717
|
-1,613
|
-16,480
|
-43,334
|
-41
|
-2,717
|
417,674
|
-55,659
|
-47,366
|
-19,143
|
-6,752
|
-47,429
|
-36,723
|
-35,656
|
-32,437
|
-7,897
|
-3,008
|
-16,225
|
-11,640
|
-27,280
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-45,519
|
2,285
|
-12,793
|
-12,151
|
-44,195
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.8
|
1.0
|
-6.1
|
-6.2
|
-24.6
|