|
(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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
5,245
|
5,115
|
4,972
|
5,083
|
4,933
|
5,763
|
6,721
|
7,092
|
6,931
|
6,113
|
7,487
|
7,290
|
6,854
|
5,887
|
7,684
|
7,101
|
7,320
|
5,813
|
7,418
|
7,298
|
6,948
|
5,157
|
7,437
|
7,441
|
6,607
|
6,442
|
8,363
|
8,032
|
10,486
|
6,843
|
9,688
|
9,945
|
9,416
|
10,344
|
9,758
|
9,757
|
9,529
|
9,358
|
9,734
|
10,005
|
10,349
|
8,679
|
11,225
|
9,285
|
10,795
|
17,529
|
16,197
|
16,369
|
17,746
|
18,299
|
18,179
|
20,483
|
19,189
|
19,370
|
22,420
|
24,420
|
19,193
|
20,995
|
23,340
|
25,332
|
|
株式報酬費用
|
510
|
2,434
|
1,521
|
856
|
1,435
|
3,025
|
3,184
|
2,116
|
2,064
|
3,303
|
2,977
|
3,024
|
3,105
|
3,641
|
2,657
|
3,544
|
3,307
|
3,682
|
3,295
|
3,293
|
2,940
|
2,430
|
2,750
|
3,573
|
3,384
|
4,239
|
7,976
|
3,209
|
631
|
2,092
|
3,116
|
2,904
|
2,753
|
2,403
|
4,105
|
2,495
|
2,099
|
1,735
|
277
|
5,151
|
4,031
|
4,048
|
6,542
|
4,324
|
4,872
|
4,656
|
3,458
|
1,994
|
4,629
|
6,535
|
6,625
|
6,070
|
5,346
|
5,081
|
5,590
|
3,005
|
6,598
|
6,470
|
6,648
|
3,259
|
|
営業キャッシュフロー
|
34,296
|
37,342
|
-22,408
|
19,063
|
27,425
|
11,007
|
640
|
16,240
|
39,813
|
11,359
|
-18,732
|
37,642
|
53,010
|
34,586
|
-28,958
|
19,460
|
58,655
|
18,064
|
-10,258
|
35,010
|
47,517
|
41,938
|
-13,768
|
31,511
|
45,144
|
32,060
|
-7,492
|
15,219
|
76,864
|
34,474
|
17,118
|
38,246
|
52,605
|
52,111
|
9,648
|
43,933
|
-
|
56,427
|
12,725
|
30,041
|
86,852
|
77,954
|
17,833
|
29,197
|
44,679
|
93,772
|
124,945
|
136,425
|
2,958
|
194,282
|
200,937
|
28,845
|
7,938
|
111,148
|
103,279
|
115,795
|
7,563
|
125,215
|
170,194
|
155,687
|
|
資本的支出
|
-3,503
|
-3,210
|
-10,095
|
-4,000
|
-9,420
|
-2,548
|
-3,249
|
-6,380
|
-6,499
|
-5,833
|
-4,632
|
-3,463
|
-4,854
|
-3,855
|
-4,193
|
-5,105
|
-8,219
|
-6,198
|
-6,369
|
-7,165
|
-5,629
|
-15,023
|
-6,972
|
-10,577
|
-12,385
|
-12,068
|
-15,760
|
-16,528
|
-12,818
|
-12,935
|
-10,935
|
-8,105
|
-5,674
|
-4,596
|
-7,352
|
-7,907
|
-9,236
|
-8,204
|
-6,795
|
-7,288
|
-6,796
|
-17,030
|
-10,505
|
-12,453
|
-17,823
|
-14,006
|
-9,742
|
-20,791
|
-18,758
|
-19,160
|
-19,565
|
-31,341
|
-39,412
|
-40,210
|
-45,226
|
-55,509
|
-50,165
|
-41,020
|
-36,394
|
-37,086
|
|
投資キャッシュフロー
|
38,980
|
-7,780
|
-8,309
|
-2,604
|
-8,845
|
-54,525
|
-52,442
|
-6,273
|
-4,781
|
-14,250
|
-9,310
|
-3,350
|
-3,141
|
-1,534
|
-3,742
|
-5,268
|
-8,154
|
-6,341
|
-6,880
|
-7,077
|
-5,605
|
-18,266
|
-6,932
|
-9,419
|
-17,666
|
-14,526
|
-41,996
|
-16,495
|
-4,306
|
-13,018
|
-9,696
|
-7,327
|
-4,152
|
10,926
|
-10,806
|
-5,452
|
-
|
-2,495
|
-6,234
|
-7,210
|
-8,110
|
-18,299
|
-15,729
|
-17,605
|
-17,081
|
-816,471
|
-11,962
|
-24,730
|
-27,043
|
-21,006
|
-18,505
|
-36,697
|
-39,371
|
-56,315
|
-106,429
|
-57,144
|
-50,102
|
-40,466
|
-15,961
|
-29,704
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
3,133
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
2,981
|
0
|
-
|
-
|
38,680
|
0
|
3,502
|
0
|
50,000
|
0
|
0
|
20,000
|
0
|
50,000
|
24,999
|
440
|
24,051
|
61,050
|
30,000
|
0
|
21,437
|
9,379
|
62,679
|
0
|
0
|
13,510
|
-
|
0
|
21,281
|
25,000
|
28,281
|
4,060
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
50,000
|
25,000
|
35,000
|
30,000
|
29,999
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
41
|
913
|
4,701
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
174
|
263
|
265
|
-
|
6,459
|
4,267
|
3,609
|
-
|
5,415
|
4,972
|
78,960
|
-
|
192
|
-
|
1,024
|
5,576
|
21,216
|
-
|
5,625
|
6,080
|
5,657
|
-
|
7,088
|
6,854
|
6,138
|
-
|
6,815
|
31,577
|
7,547
|
-
|
|
財務キャッシュフロー
|
-4,919
|
12,027
|
-4,860
|
-56,339
|
-9,168
|
-5,956
|
-4,204
|
-4,606
|
-11,913
|
-9,768
|
-4,497
|
-9,551
|
-1,714
|
2,343
|
-5,626
|
-5,275
|
-8,254
|
-6,453
|
-2,510
|
-15,280
|
-45,091
|
-5,011
|
-10,198
|
-6,207
|
-55,544
|
-7,167
|
-11,282
|
-27,895
|
-10,165
|
-57,329
|
-39,323
|
-10,515
|
-34,525
|
-71,030
|
-45,466
|
-10,143
|
-
|
-19,783
|
68,567
|
-10,834
|
-83,886
|
-100,624
|
-15,422
|
-10,358
|
650,600
|
-19,069
|
-45,082
|
-120,923
|
-23,817
|
-17,179
|
-17,179
|
-140,859
|
-24,800
|
-68,313
|
-17,919
|
-150,432
|
-42,832
|
-52,785
|
-47,524
|
-42,943
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60,286
|
-42,602
|
84,195
|
133,800
|
118,601
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.7
|
-7.9
|
13.3
|
21.5
|
22.0
|