|
(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
|
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
|
|
減価償却費
|
2,133
|
2,494
|
2,629
|
3,663
|
4,652
|
5,396
|
5,516
|
5,488
|
5,296
|
5,275
|
5,096
|
4,858
|
5,525
|
5,823
|
6,779
|
7,001
|
7,385
|
8,215
|
8,731
|
8,795
|
9,136
|
10,380
|
10,639
|
10,787
|
12,522
|
12,766
|
18,243
|
18,642
|
18,599
|
19,652
|
20,933
|
24,726
|
28,383
|
28,646
|
29,690
|
30,168
|
30,576
|
31,183
|
30,039
|
31,881
|
32,111
|
31,922
|
31,926
|
34,670
|
35,193
|
36,729
|
39,491
|
42,313
|
45,810
|
45,664
|
45,301
|
47,674
|
49,605
|
49,495
|
46,374
|
47,088
|
47,046
|
47,402
|
46,388
|
|
株式報酬費用
|
898
|
856
|
1,225
|
1,208
|
1,242
|
1,113
|
1,637
|
1,592
|
1,597
|
1,713
|
1,882
|
1,875
|
1,881
|
2,029
|
2,143
|
2,048
|
2,047
|
2,020
|
2,034
|
2,076
|
1,733
|
1,990
|
2,181
|
2,064
|
2,609
|
2,363
|
2,430
|
2,471
|
3,501
|
3,481
|
2,508
|
3,990
|
4,933
|
3,754
|
3,747
|
3,852
|
4,097
|
4,112
|
4,467
|
4,377
|
5,117
|
4,172
|
4,801
|
5,966
|
4,719
|
5,518
|
4,736
|
5,453
|
5,238
|
5,377
|
5,416
|
5,317
|
4,040
|
5,393
|
5,262
|
4,462
|
4,653
|
4,692
|
5,046
|
|
営業キャッシュフロー
|
12,253
|
10,391
|
25,505
|
-15,531
|
36,220
|
28,672
|
22,835
|
3,302
|
41,651
|
25,129
|
28,002
|
6,375
|
47,524
|
35,516
|
18,581
|
-
|
26,994
|
39,906
|
45,329
|
35,123
|
52,379
|
38,866
|
50,292
|
22,150
|
47,704
|
15,434
|
24,007
|
38,075
|
33,174
|
-
|
43,157
|
70,058
|
63,433
|
71,830
|
-6,559
|
125,805
|
40,653
|
70,864
|
11,171
|
52,266
|
127,373
|
46,546
|
4,139
|
74,777
|
80,210
|
120,525
|
149,736
|
107,692
|
89,375
|
132,006
|
101,296
|
99,481
|
80,516
|
69,949
|
43,350
|
604
|
70,035
|
61,501
|
28,097
|
|
資本的支出
|
-11,311
|
-12,254
|
-4,880
|
-10,401
|
-20,101
|
-19,628
|
-17,013
|
-4,030
|
-13,628
|
-22,211
|
-9,456
|
-29,746
|
-26,877
|
-44,838
|
-33,035
|
-13,408
|
-29,438
|
-43,290
|
-15,057
|
-8,659
|
-17,235
|
-42,091
|
-4,893
|
-20,324
|
-6,625
|
-22,968
|
-10,343
|
-34,605
|
-22,179
|
-47,082
|
-69,586
|
-60,944
|
-17,057
|
-11,655
|
-26,904
|
-39,231
|
-25,467
|
-23,804
|
-6,081
|
-59,954
|
-9,522
|
-16,815
|
-57,739
|
-48,876
|
-30,927
|
-55,015
|
-71,722
|
-61,476
|
-26,845
|
-38,790
|
-40,032
|
-34,401
|
-17,524
|
-13,731
|
-11,965
|
-7,627
|
-19,190
|
-11,290
|
-8,710
|
|
投資キャッシュフロー
|
-11,160
|
-12,307
|
-4,867
|
-101,109
|
-12,147
|
-21,659
|
-17,111
|
-3,589
|
-13,577
|
-22,084
|
-8,722
|
-29,122
|
-26,447
|
-44,789
|
-32,950
|
-
|
-29,337
|
-43,098
|
-15,031
|
-8,549
|
-16,449
|
-40,704
|
-4,301
|
-19,768
|
-5,498
|
-21,739
|
-175,580
|
-32,330
|
-21,663
|
-
|
161,201
|
-302,660
|
6,181
|
-8,524
|
-25,496
|
-38,278
|
-24,970
|
-23,780
|
-5,304
|
-142,808
|
5,411
|
-11,926
|
-47,093
|
-156,527
|
-24,483
|
-42,875
|
-158,973
|
-52,541
|
-16,565
|
-33,827
|
-34,959
|
-287,810
|
-14,082
|
-7,722
|
-7,923
|
-23,599
|
-15,565
|
-10,859
|
-60,616
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,626
|
7,604
|
7,503
|
7,513
|
7,500
|
7,500
|
7,500
|
|
自己株式の取得による支出
|
11,457
|
1,248
|
1,447
|
30
|
36
|
10
|
1,665
|
-
|
-
|
-
|
903
|
0
|
0
|
12,888
|
-
|
-
|
-
|
-
|
13,419
|
0
|
15,404
|
0
|
42,368
|
42,632
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,716
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
17,326
|
26,418
|
25,756
|
7,182
|
35,335
|
0
|
13,814
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
25,361
|
0
|
23,907
|
41,816
|
11,480
|
7,068
|
12,828
|
33,066
|
-
|
-
|
-
|
-
|
57,457
|
24,938
|
16,783
|
41,378
|
60,648
|
53,337
|
10,456
|
7,879
|
18,222
|
19,937
|
121,444
|
6,018
|
1,300
|
58,713
|
6,894
|
10,570
|
53,231
|
41,306
|
23,512
|
42,682
|
60,823
|
52,178
|
20,831
|
29,458
|
34,818
|
28,881
|
11,550
|
4,068
|
2,146
|
0
|
14,072
|
5,031
|
48,282
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
438
|
1,124
|
-
|
-
|
3,053
|
5,553
|
5,385
|
5,898
|
6,381
|
8,132
|
8,048
|
11,782
|
11,336
|
36,803
|
19,948
|
34,300
|
49,751
|
23,290
|
26,095
|
25,780
|
25,544
|
27,823
|
26,506
|
24,373
|
125,909
|
24,137
|
24,322
|
33,381
|
24,473
|
24,950
|
24,804
|
26,024
|
28,090
|
27,791
|
29,577
|
29,237
|
26,954
|
24,774
|
24,806
|
27,422
|
25,811
|
28,123
|
25,651
|
26,379
|
25,350
|
25,224
|
|
財務キャッシュフロー
|
-11,409
|
-984
|
-883
|
16
|
316
|
-581
|
-2,121
|
-219
|
-668
|
-11,874
|
-3,792
|
8,499
|
-928
|
-13,910
|
20,702
|
-
|
22,004
|
20,129
|
-10,809
|
969
|
-9,062
|
26,049
|
-53,485
|
-38,456
|
-15,666
|
4,005
|
18,438
|
4,289
|
-22,108
|
-
|
36,415
|
26,526
|
-18,642
|
-25,840
|
-28,187
|
-8,426
|
92,555
|
-120,812
|
-23,719
|
29,681
|
-31,018
|
-14,869
|
27,598
|
10,877
|
-8,623
|
13,929
|
-77,321
|
19,556
|
-16,900
|
-98,347
|
-8,063
|
-25,099
|
-58,346
|
-37,318
|
-69,530
|
-36,132
|
-40,315
|
-28,126
|
15,290
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,385
|
-7,023
|
50,845
|
50,211
|
19,387
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
3.2
|
-0.7
|
5.6
|
5.5
|
2.1
|