|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
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
|
8,370
|
8,595
|
13,148
|
9,955
|
9,758
|
10,578
|
8,334
|
12,147
|
14,041
|
15,044
|
14,783
|
14,627
|
15,528
|
15,408
|
12,882
|
12,527
|
12,754
|
11,200
|
10,571
|
13,190
|
9,913
|
16,278
|
12,049
|
14,019
|
12,859
|
15,415
|
14,219
|
14,801
|
14,915
|
13,703
|
13,748
|
13,255
|
14,403
|
12,807
|
9,191
|
12,352
|
7,986
|
8,957
|
8,222
|
6,253
|
6,608
|
9,084
|
9,831
|
8,313
|
7,572
|
9,131
|
6,602
|
7,972
|
8,964
|
|
株式報酬費用
|
1,810
|
2,581
|
3,692
|
2,497
|
1,239
|
4,176
|
1,926
|
1,319
|
3,681
|
2,368
|
1,577
|
4,377
|
2,826
|
1,747
|
5,273
|
3,099
|
1,767
|
5,820
|
3,816
|
2,514
|
2,357
|
6,677
|
4,977
|
4,203
|
3,220
|
7,038
|
4,160
|
2,737
|
2,292
|
6,493
|
4,434
|
2,504
|
2,462
|
7,031
|
4,855
|
3,237
|
3,305
|
7,719
|
5,167
|
3,488
|
1,972
|
10,115
|
6,594
|
3,088
|
2,966
|
12,823
|
4,859
|
2,770
|
2,652
|
|
営業キャッシュフロー
|
45,073
|
55,901
|
28,140
|
69,758
|
-
|
35,764
|
36,908
|
85,447
|
60,574
|
105,023
|
93,436
|
13,807
|
45,320
|
118,347
|
46,595
|
77,128
|
184,115
|
-7,705
|
99,962
|
200,228
|
162,459
|
46,639
|
118,501
|
-
|
161,296
|
39,317
|
158,068
|
183,498
|
173,162
|
130,256
|
162,196
|
250,851
|
228,119
|
92,679
|
150,804
|
241,961
|
316,965
|
135,769
|
157,877
|
228,660
|
236,602
|
114,206
|
266,130
|
387,367
|
332,185
|
283,987
|
166,945
|
405,832
|
376,257
|
|
資本的支出
|
-1,492
|
-2,460
|
-3,673
|
-3,088
|
-3,732
|
-5,699
|
-929
|
-2,550
|
-4,064
|
-3,527
|
-4,278
|
-3,439
|
-4,748
|
-5,234
|
-4,937
|
-2,110
|
-4,759
|
-2,120
|
-4,613
|
-4,417
|
-4,960
|
-7,955
|
-
|
-7,439
|
-
|
-8,416
|
-4,218
|
-5,224
|
-4,206
|
-4,561
|
-4,930
|
-5,632
|
-7,040
|
-7,677
|
-6,424
|
-7,657
|
-4,261
|
-5,510
|
-4,039
|
-5,214
|
-7,868
|
-6,199
|
-7,733
|
-9,405
|
-7,473
|
-13,013
|
-7,247
|
-8,502
|
-9,980
|
|
投資キャッシュフロー
|
-39,507
|
-50,909
|
-99,112
|
-65,560
|
-
|
-27,683
|
-30,027
|
-77,002
|
-76,109
|
-112,540
|
-71,492
|
-3,652
|
-37,323
|
-144,017
|
-32,459
|
-61,015
|
-182,685
|
-59,455
|
-36,947
|
-190,954
|
-148,332
|
-142,729
|
-112,293
|
-
|
-152,634
|
-315,828
|
-106,699
|
-75,474
|
-190,173
|
-110,934
|
-147,754
|
-159,072
|
-201,020
|
-95,906
|
-138,591
|
-216,370
|
-283,580
|
-98,238
|
-155,326
|
-216,463
|
-216,328
|
-86,007
|
-247,273
|
-354,021
|
-260,080
|
-584,902
|
-214,586
|
-358,581
|
-327,496
|
|
自己株式の取得による支出
|
10
|
158
|
3,176
|
109
|
10
|
2,653
|
133
|
134
|
3,580
|
3
|
304
|
3,845
|
574
|
566
|
5,572
|
376
|
57
|
6,116
|
129
|
178
|
133
|
6,585
|
130
|
1,356
|
93
|
6,928
|
54
|
57
|
14
|
8,845
|
71
|
58
|
76
|
5,592
|
6,483
|
6,006
|
263
|
7,443
|
69
|
292
|
126
|
6,697
|
31
|
8,811
|
81
|
25,200
|
258
|
36,642
|
30,495
|
|
長期借入れによる収入
|
-
|
-
|
178,623
|
-188
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
0
|
100,000
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,735
|
-4,769
|
71,058
|
-4,340
|
-
|
-8,029
|
-5,579
|
-7,491
|
6,380
|
-6,919
|
-7,199
|
-10,370
|
-7,150
|
25,633
|
-14,111
|
-7,968
|
-9,364
|
39,382
|
-63,467
|
-12,922
|
-10,040
|
89,685
|
-9,079
|
-
|
-10,850
|
283,142
|
-60,338
|
-97,766
|
16,347
|
-25,637
|
-14,105
|
-66,243
|
-16,825
|
-23,952
|
-22,531
|
-24,124
|
-17,209
|
-27,075
|
-16,958
|
-20,110
|
-20,347
|
-29,627
|
-19,793
|
-31,590
|
-21,745
|
346,185
|
-22,418
|
-61,330
|
-54,959
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
324,712
|
270,974
|
159,698
|
397,330
|
366,277
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.8
|
21.1
|
12.0
|
29.2
|
26.8
|