|
(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
|
574
|
1,224
|
1,145
|
578
|
713
|
808
|
2,007
|
790
|
761
|
806
|
1,964
|
762
|
845
|
734
|
1,254
|
828
|
735
|
704
|
1,988
|
688
|
721
|
689
|
1,612
|
674
|
810
|
1,282
|
2,166
|
472
|
557
|
449
|
2,454
|
500
|
503
|
479
|
2,577
|
563
|
456
|
614
|
2,675
|
634
|
648
|
624
|
2,668
|
588
|
563
|
595
|
2,472
|
807
|
670
|
581
|
2,465
|
847
|
825
|
965
|
2,284
|
1,907
|
964
|
837
|
2,174
|
873
|
1,587
|
647
|
|
営業キャッシュフロー
|
23,993
|
20,882
|
24,076
|
19,006
|
24,444
|
16,239
|
14,569
|
18,553
|
24,617
|
31,115
|
4,915
|
37,015
|
44,331
|
33,037
|
32,335
|
10,634
|
15,806
|
-
|
29,999
|
25,372
|
37,686
|
31,486
|
29,318
|
20,738
|
29,818
|
29,636
|
27,729
|
-
|
30,659
|
40,336
|
40,051
|
17,124
|
42,607
|
47,991
|
39,213
|
22,608
|
42,138
|
49,504
|
40,927
|
36,115
|
30,365
|
35,005
|
42,302
|
53,385
|
39,563
|
22,385
|
35,144
|
67,596
|
50,781
|
29,702
|
21,847
|
45,324
|
54,633
|
35,653
|
36,745
|
50,518
|
52,132
|
49,172
|
42,005
|
46,477
|
80,589
|
66,147
|
|
資本的支出
|
-1,625
|
-2,138
|
-1,029
|
-1,083
|
-3,565
|
-4,277
|
-1,502
|
-1,267
|
-2,036
|
-2,189
|
-1,006
|
-1,266
|
-1,137
|
-2,357
|
-1,114
|
-2,384
|
-3,118
|
-2,387
|
-1,044
|
-1,627
|
-2,328
|
-3,194
|
-1,625
|
-458
|
-2,569
|
1,344
|
-1,269
|
-1,335
|
-1,573
|
-2,514
|
-1,186
|
-851
|
-2,219
|
-3,146
|
-1,910
|
-672
|
-1,436
|
-2,629
|
-3,348
|
-238
|
-926
|
-3,645
|
-901
|
-2,237
|
-1,869
|
-2,733
|
-1,312
|
-955
|
-2,482
|
-2,260
|
-1,392
|
-1,484
|
-3,457
|
-2,921
|
-2,425
|
-1,379
|
-4,307
|
-3,631
|
-3,701
|
-2,330
|
-6,240
|
-4,031
|
|
投資キャッシュフロー
|
98,352
|
-51,435
|
4,884
|
-74,677
|
-51,843
|
-53,862
|
30,438
|
-92,664
|
-59,007
|
-5,617
|
61,917
|
-120,001
|
-77,613
|
-48,057
|
-76,218
|
-80,986
|
-8,080
|
-
|
-79,667
|
-225,816
|
-43,130
|
-155,391
|
-190,294
|
-129,823
|
-137,265
|
-172,578
|
-94,003
|
-
|
-69,663
|
-29,281
|
-108,249
|
-227,880
|
-64,255
|
-17,235
|
58,144
|
-61,150
|
70,375
|
-131,712
|
-112,235
|
-459,920
|
-86,499
|
-51,071
|
-174,356
|
-92,624
|
-163,025
|
-116,053
|
-382,947
|
-173,512
|
-142,477
|
-227,280
|
-75,560
|
-83,398
|
66,560
|
48,172
|
-13,128
|
-180,430
|
-58,010
|
-147,592
|
-113,163
|
331,898
|
-13,821
|
-35,842
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-5,460
|
17,919
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
16,125
|
0
|
17,193
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,980
|
0
|
0
|
0
|
9,020
|
851
|
4,212
|
7,631
|
8,152
|
6,561
|
0
|
0
|
-
|
-
|
2,166
|
0
|
63
|
188
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
158
|
-2
|
0
|
0
|
150
|
-150
|
0
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
51
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
20,000
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
0
|
0
|
10,598
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
49,993
|
59,594
|
0
|
2,140
|
3
|
3
|
4
|
3,343
|
3
|
4
|
43,757
|
119,550
|
102
|
186
|
144
|
194,641
|
120,936
|
110
|
170
|
70
|
70
|
188
|
70
|
20,071
|
42
|
30,057
|
64
|
15,065
|
45
|
25,044
|
25,045
|
15,046
|
26
|
28
|
27
|
28
|
28
|
20,028
|
28
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
51,351
|
-141,388
|
124,194
|
-163,509
|
116,578
|
-24,941
|
125,216
|
-86,329
|
35,666
|
-2,270
|
68,646
|
-72,473
|
97,837
|
-34,296
|
70,521
|
68,125
|
-16,528
|
-
|
45,695
|
191,992
|
56,233
|
79,202
|
176,189
|
125,178
|
124,281
|
103,686
|
58,989
|
-
|
56,890
|
-33,207
|
68,113
|
203,660
|
43,798
|
-24,434
|
-101,193
|
50,855
|
-27,849
|
24,955
|
137,825
|
839,937
|
-25,898
|
71,287
|
614,398
|
-48,843
|
402,625
|
16,633
|
172,912
|
-464,648
|
-110,862
|
73,870
|
86,158
|
10,167
|
349,573
|
-551,290
|
90,286
|
18,340
|
280,817
|
-99,983
|
41,185
|
-90,895
|
31,911
|
-183,431
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,541
|
38,304
|
44,147
|
74,349
|
62,116
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.9
|
24.8
|
24.9
|
39.0
|
32.9
|