|
(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
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
9,426
|
7,566
|
8,666
|
5,158
|
9,092
|
6,176
|
5,788
|
5,181
|
8,302
|
6,976
|
6,867
|
5,158
|
8,046
|
6,891
|
6,104
|
4,898
|
8,324
|
7,423
|
8,504
|
7,093
|
12,557
|
9,951
|
8,605
|
7,869
|
9,249
|
8,467
|
6,702
|
6,641
|
8,565
|
8,004
|
12,635
|
21,605
|
19,445
|
19,476
|
16,274
|
17,137
|
19,178
|
19,516
|
19,044
|
18,171
|
20,594
|
20,076
|
18,399
|
17,432
|
-
|
-
|
26,370
|
|
株式報酬費用
|
-
|
-
|
-
|
1,097
|
-
|
1,260
|
947
|
1,051
|
1,059
|
1,010
|
1,072
|
1,029
|
1,170
|
1,106
|
908
|
1,124
|
1,026
|
1,079
|
1,136
|
1,123
|
1,330
|
1,169
|
954
|
1,222
|
1,114
|
1,100
|
1,157
|
1,191
|
1,188
|
1,186
|
3,094
|
1,795
|
1,629
|
1,688
|
1,617
|
1,832
|
1,913
|
1,910
|
1,885
|
1,980
|
2,063
|
2,135
|
1,930
|
2,140
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
51,544
|
42,282
|
20,221
|
17,950
|
33,935
|
5,009
|
1,672
|
10,688
|
30,673
|
-
|
27,934
|
13,581
|
-
|
15,185
|
39,984
|
28,448
|
39,232
|
23,708
|
24,437
|
-7,781
|
38,492
|
18,866
|
28,893
|
16,768
|
28,729
|
27,727
|
41,949
|
37,434
|
49,962
|
33,314
|
34,914
|
-
|
53,013
|
30,526
|
19,067
|
48,454
|
37,906
|
33,641
|
48,138
|
39,805
|
102,902
|
144,418
|
169,965
|
171,375
|
-
|
-
|
-
|
|
資本的支出
|
-4,777
|
5,443
|
-1,000
|
-1,993
|
-1,170
|
-1,175
|
-989
|
-1,423
|
-1,090
|
-2,134
|
-2,321
|
-3,471
|
-2,132
|
-2,356
|
-2,168
|
-4,340
|
-2,666
|
-4,087
|
-4,810
|
-7,438
|
-3,992
|
-2,747
|
-932
|
-2,556
|
-774
|
-1,604
|
-3,636
|
-2,303
|
-3,506
|
-3,410
|
-3,632
|
-7,741
|
-7,123
|
-11,384
|
-3,760
|
-11,742
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-22,779
|
-10,411
|
-15,549
|
|
投資キャッシュフロー
|
-36,410
|
-24,098
|
8,083
|
1,586
|
-12,567
|
7,401
|
34,212
|
1,472
|
-17,459
|
-
|
2,634
|
5,269
|
-
|
-440
|
-18,228
|
-15,498
|
-23,574
|
-325,383
|
248
|
6,470
|
-16,461
|
-4,512
|
-3,054
|
64,392
|
-5,298
|
37,311
|
-6,383
|
-8,554
|
-28,224
|
-6,859
|
-2,841
|
-
|
-12,347
|
-20,857
|
52,173
|
-16,917
|
-13,069
|
-17,670
|
-11,034
|
-8,654
|
-8,577
|
-13,927
|
-11,529
|
-13,925
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,158
|
15,015
|
0
|
0
|
12,355
|
3,009
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,500
|
0
|
65,735
|
0
|
-
|
-
|
-
|
-
|
100,000
|
0
|
0
|
0
|
150,000
|
0
|
0
|
40,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
3
|
-
|
16,500
|
5,162
|
0
|
0
|
27,650
|
9,013
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
5,000
|
42,600
|
65,735
|
0
|
-
|
-
|
0
|
6,000
|
14,250
|
0
|
0
|
0
|
150,000
|
0
|
0
|
40,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-15,137
|
-21,842
|
-27,308
|
-18,757
|
-22,519
|
-10,808
|
-31,826
|
-15,489
|
-12,729
|
-
|
-43,274
|
-16,723
|
-
|
-15,153
|
-17,978
|
-13,062
|
-16,611
|
298,020
|
-20,185
|
950
|
-29,508
|
-7,774
|
-25,936
|
-63,648
|
-15,998
|
-15,227
|
-16,486
|
-20,220
|
-15,259
|
-22,801
|
-50,190
|
-
|
-25,142
|
-71,471
|
-42,301
|
-41,947
|
-27,017
|
-27,507
|
-39,538
|
-30,037
|
-27,255
|
-28,155
|
-28,075
|
-28,121
|
-
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|