|
(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
|
2,887
|
3,003
|
2,892
|
3,435
|
3,470
|
3,436
|
2,390
|
3,440
|
3,527
|
-3,894
|
2,250
|
2,982
|
3,166
|
893
|
1,961
|
2,546
|
2,551
|
2,395
|
2,451
|
2,472
|
2,653
|
2,637
|
2,891
|
2,036
|
2,404
|
3,437
|
2,427
|
3,228
|
2,914
|
3,058
|
2,688
|
3,250
|
5,844
|
3,751
|
3,010
|
3,566
|
2,499
|
3,085
|
3,025
|
3,859
|
3,875
|
3,851
|
3,900
|
4,168
|
4,646
|
5,435
|
5,068
|
5,529
|
5,612
|
5,583
|
5,632
|
5,493
|
4,077
|
4,570
|
5,329
|
6,573
|
6,887
|
6,782
|
5,471
|
5,856
|
5,868
|
5,759
|
|
営業キャッシュフロー
|
53,592
|
21,375
|
67,172
|
20,261
|
35,316
|
31,614
|
36,482
|
6,179
|
14,585
|
24,816
|
31,393
|
20,185
|
20,583
|
11,932
|
33,217
|
11,980
|
16,916
|
15,437
|
30,392
|
13,064
|
10,365
|
23,077
|
14,680
|
-
|
7,682
|
14,403
|
25,059
|
-
|
11,608
|
11,783
|
17,049
|
12,977
|
-44,673
|
61,514
|
58,658
|
44,405
|
38,344
|
60,739
|
68,695
|
43,246
|
46,845
|
-15,881
|
78,781
|
47,050
|
35,332
|
19,364
|
56,595
|
24,081
|
44,056
|
1,320
|
35,242
|
5,495
|
46,436
|
29,946
|
77,630
|
24,305
|
51,491
|
15,905
|
67,656
|
31,208
|
60,138
|
39,196
|
|
資本的支出
|
-9,420
|
-13,948
|
-11,384
|
-6,678
|
-6,825
|
-5,104
|
-4,050
|
-5,821
|
-8,294
|
-6,568
|
-2,368
|
-2,626
|
-2,121
|
-1,611
|
-996
|
-1,323
|
-1,739
|
-2,844
|
-2,834
|
-4,223
|
-2,530
|
-3,105
|
-2,031
|
-1,821
|
-3,649
|
-5,660
|
-3,841
|
-4,594
|
-6,138
|
-3,478
|
-4,233
|
-4,363
|
-7,432
|
-11,519
|
-8,756
|
-10,103
|
-8,910
|
-10,920
|
-14,258
|
-11,207
|
-9,322
|
-12,025
|
-12,650
|
-10,488
|
-10,494
|
-15,801
|
-9,686
|
-13,002
|
-9,820
|
-10,662
|
-8,270
|
-9,524
|
-9,524
|
-9,625
|
-9,188
|
-10,740
|
-9,418
|
-11,234
|
-10,318
|
-10,833
|
-10,858
|
-12,243
|
|
投資キャッシュフロー
|
2,940
|
14,216
|
1,002
|
-6,678
|
-6,825
|
-12,104
|
-4,050
|
-5,821
|
-8,294
|
-6,568
|
-2,368
|
-2,626
|
-2,121
|
-1,611
|
-996
|
-1,323
|
-1,739
|
-2,844
|
-2,834
|
-4,223
|
-2,530
|
-3,105
|
-3,666
|
-
|
-3,649
|
-5,660
|
-3,841
|
-
|
-6,138
|
-3,478
|
-4,233
|
-4,363
|
155,284
|
-16,551
|
-2,469
|
-7,013
|
-4,074
|
-24,510
|
-6,334
|
-2,818
|
-5,398
|
-627,642
|
-10,792
|
-7,013
|
-2,788
|
-12,501
|
-8,761
|
-12,050
|
-9,513
|
-1,036
|
-23,285
|
-469
|
-6,708
|
-18,083
|
-1,002
|
-5,211
|
-8,961
|
-49,186
|
-1,701
|
-2,926
|
4,088
|
9,045
|
|
自己株式の取得による支出
|
51,225
|
42,289
|
127,237
|
55,427
|
0
|
20,000
|
-
|
-
|
-
|
-
|
24,999
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
247
|
0
|
0
|
0
|
-
|
-
|
3,001
|
0
|
3,961
|
21,011
|
11,944
|
3,200
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
6,510
|
32,025
|
28,007
|
34,284
|
44,576
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
7,500
|
7,500
|
0
|
781
|
781
|
782
|
781
|
781
|
781
|
782
|
781
|
1,562
|
1,563
|
115,625
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-60,420
|
-55,606
|
-61,187
|
-34,119
|
-21,978
|
-19,444
|
-36,865
|
-4,372
|
-9,372
|
-16,340
|
-25,780
|
-781
|
-782
|
-781
|
-781
|
-781
|
-782
|
-781
|
-1,562
|
-1,563
|
-116,475
|
0
|
-405
|
-
|
-953
|
0
|
-3,364
|
-
|
-2,854
|
-2,855
|
-2,889
|
-2,889
|
-5,814
|
-9,623
|
-15,534
|
-14,267
|
-12,691
|
-13,328
|
-38,663
|
-13,004
|
205,585
|
125,269
|
-17,104
|
-17,632
|
-17,741
|
-15,411
|
-21,828
|
-35,911
|
-26,750
|
-57,871
|
-19,719
|
-24,712
|
-54,632
|
-14,544
|
-18,420
|
-14,601
|
-81,030
|
-22,721
|
-56,095
|
-42,334
|
-48,994
|
-58,732
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,671
|
57,338
|
20,375
|
49,280
|
26,953
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.5
|
18.9
|
6.3
|
15.4
|
8.3
|