|
(単位:千ドル)
|
4Q10
|
3Q11
|
4Q11
|
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
|
7,043
|
8,168
|
8,829
|
8,290
|
8,184
|
7,612
|
7,915
|
8,499
|
10,897
|
12,251
|
12,714
|
13,968
|
15,991
|
16,595
|
17,506
|
18,000
|
19,264
|
16,945
|
17,739
|
18,718
|
18,995
|
17,625
|
17,455
|
17,445
|
19,039
|
18,907
|
21,235
|
22,691
|
20,170
|
19,607
|
19,052
|
19,305
|
18,686
|
19,095
|
18,264
|
17,920
|
18,712
|
18,344
|
19,581
|
19,933
|
18,462
|
17,130
|
18,634
|
18,170
|
18,571
|
16,983
|
17,164
|
18,192
|
18,584
|
18,437
|
17,603
|
17,321
|
16,449
|
14,206
|
13,052
|
12,091
|
12,912
|
|
株式報酬費用
|
3,096
|
3,748
|
3,940
|
5,125
|
5,102
|
5,712
|
5,699
|
11,593
|
9,616
|
8,682
|
5,044
|
2,594
|
1,184
|
3,559
|
3,865
|
-2,980
|
2,956
|
2,447
|
5,139
|
-2,423
|
3,727
|
3,929
|
3,652
|
6,912
|
4,821
|
6,761
|
6,506
|
7,044
|
6,298
|
5,041
|
3,593
|
1,015
|
260
|
3,455
|
4,869
|
7,115
|
8,621
|
6,803
|
6,580
|
3,093
|
6,718
|
4,127
|
2,022
|
3,171
|
3,047
|
4,002
|
4,801
|
3,725
|
3,118
|
4,242
|
3,646
|
3,490
|
3,445
|
9,308
|
5,818
|
5,819
|
3,160
|
|
営業キャッシュフロー
|
49,570
|
46,585
|
96,942
|
70,896
|
71,726
|
70,386
|
118,471
|
295,286
|
46,033
|
-160,600
|
-24,265
|
-
|
94,793
|
74,198
|
85,404
|
82,362
|
80,145
|
-2,716
|
138,541
|
49,605
|
89,833
|
21,327
|
-
|
71,777
|
146,749
|
-1,113
|
53,046
|
61,917
|
88,888
|
-8,186
|
82,663
|
53,551
|
49,903
|
69,027
|
97,054
|
118,367
|
94,693
|
-18,856
|
20,715
|
30,214
|
109,509
|
7,541
|
46,555
|
28,441
|
25,525
|
-22,077
|
35,522
|
51,027
|
54,167
|
3,318
|
51,207
|
31,432
|
25,785
|
389
|
35,795
|
27,481
|
16,621
|
|
資本的支出
|
-25,091
|
-11,545
|
-13,824
|
-34,325
|
-32,178
|
-41,239
|
-41,276
|
-60,553
|
-42,035
|
-30,538
|
-26,598
|
-23,444
|
-20,896
|
-18,191
|
-16,651
|
-9,329
|
-12,451
|
-10,942
|
-13,772
|
-10,305
|
-15,202
|
-15,928
|
-11,823
|
-11,214
|
-21,191
|
-12,652
|
-15,777
|
-13,864
|
-28,078
|
-13,765
|
-15,449
|
-23,570
|
-13,283
|
-19,387
|
-9,305
|
-20,118
|
-15,013
|
-19,373
|
-17,476
|
-13,535
|
-18,231
|
-10,279
|
-9,539
|
-25,455
|
-13,782
|
-11,487
|
-14,712
|
-11,906
|
-20,385
|
-12,281
|
-8,123
|
-8,596
|
-12,583
|
-13,584
|
-18
|
-9,915
|
-10,760
|
|
投資キャッシュフロー
|
-25,091
|
-44,425
|
-43,214
|
-36,490
|
-42,315
|
-36,395
|
-41,496
|
-63,898
|
-51,910
|
-27,456
|
-21,324
|
-
|
-20,896
|
-18,191
|
-16,651
|
-9,329
|
-16,675
|
-14,878
|
-13,224
|
-13,750
|
-16,009
|
-29,056
|
-
|
-17,864
|
-24,279
|
-42,471
|
-15,777
|
-16,990
|
-33,523
|
-18,142
|
-16,304
|
-23,683
|
-13,283
|
-19,184
|
-9,305
|
-21,450
|
-29,489
|
-18,796
|
-36,439
|
-17,914
|
-15,577
|
-10,133
|
-18,350
|
-25,211
|
-13,385
|
-14,696
|
-92,501
|
-11,906
|
-15,398
|
-9,262
|
-8,531
|
-6,547
|
-13,622
|
181,544
|
8,793
|
-9,915
|
-9,760
|
|
自己株式の取得による支出
|
8,556
|
17,228
|
16,104
|
66,294
|
21,863
|
14,615
|
0
|
76,251
|
49,999
|
25,002
|
0
|
0
|
20,722
|
26,300
|
49,562
|
28,196
|
60,036
|
20,006
|
4,290
|
17,397
|
205,515
|
6,816
|
15,319
|
25,700
|
23,896
|
17,386
|
18,437
|
12,399
|
21,343
|
825
|
0
|
0
|
0
|
60,886
|
46,481
|
19,994
|
16,973
|
50,406
|
10,004
|
10,005
|
10,005
|
10,006
|
10,004
|
40,028
|
10,007
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
5,012
|
0
|
5,008
|
10,020
|
|
長期借入れによる収入
|
-
|
-
|
-
|
0
|
1,916
|
20,000
|
15,000
|
0
|
14,000
|
20,000
|
45,680
|
49,540
|
300,960
|
20,000
|
0
|
16,217
|
0
|
23,721
|
210,000
|
0
|
0
|
25,000
|
42,000
|
0
|
0
|
75,943
|
506,455
|
0
|
0
|
105,000
|
25,000
|
15,000
|
0
|
65,000
|
50,000
|
0
|
0
|
70,000
|
60,000
|
0
|
25,000
|
-
|
-
|
0
|
0
|
20,000
|
90,000
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
40,000
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,765
|
30,966
|
9,094
|
505,083
|
20,164
|
18,159
|
-
|
-
|
-
|
-
|
5,000
|
57,500
|
72,500
|
7,500
|
17,500
|
7,500
|
52,500
|
37,500
|
7,500
|
400,000
|
2,500
|
22,500
|
2,500
|
2,500
|
5,000
|
0
|
20,000
|
25,000
|
40,000
|
40,000
|
155,000
|
5,000
|
60,000
|
5,000
|
|
財務キャッシュフロー
|
5,191
|
149,788
|
-192,001
|
-87,891
|
-30,816
|
-17,968
|
3,991
|
-83,634
|
-23,114
|
-33,742
|
605
|
-
|
25,346
|
-29,941
|
-79,500
|
-48,112
|
-78,367
|
-25,760
|
176,210
|
-64,574
|
-220,590
|
-18,469
|
-
|
-43,906
|
-65,789
|
29,961
|
-38,946
|
-49,825
|
-57,904
|
-52,967
|
-13,705
|
-62,570
|
-25,552
|
-22,979
|
-69,554
|
-110,794
|
-41,839
|
-18,155
|
29,388
|
-80,019
|
-35,916
|
-33,759
|
46,158
|
-61,109
|
-50,794
|
1,380
|
67,989
|
-38,374
|
-20,265
|
-31,955
|
-28,817
|
-28,778
|
-43,626
|
-166,295
|
9,268
|
-26,876
|
-18,501
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,202
|
-13,195
|
35,777
|
17,566
|
5,861
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.0
|
-3.6
|
9.3
|
4.8
|
1.6
|