|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
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
|
-
|
-
|
-
|
-
|
11,509
|
11,116
|
12,037
|
12,416
|
12,051
|
11,848
|
12,963
|
12,930
|
13,424
|
12,971
|
13,066
|
11,995
|
12,384
|
11,874
|
12,116
|
11,565
|
11,612
|
11,689
|
11,875
|
11,843
|
12,141
|
12,295
|
12,190
|
11,892
|
12,578
|
13,444
|
13,035
|
14,187
|
13,672
|
14,069
|
13,965
|
13,309
|
12,404
|
12,118
|
12,309
|
12,810
|
12,799
|
13,018
|
13,011
|
13,223
|
13,056
|
13,124
|
13,082
|
13,205
|
14,150
|
14,440
|
14,770
|
14,460
|
14,709
|
15,016
|
15,460
|
15,144
|
15,074
|
15,260
|
15,556
|
15,208
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
328
|
5,146
|
1,201
|
1,224
|
950
|
6,711
|
640
|
690
|
1,022
|
1,827
|
1,186
|
2,230
|
337
|
374
|
-697
|
1,584
|
2,018
|
2,785
|
1,940
|
966
|
1,930
|
2,322
|
2,044
|
-441
|
1,254
|
529
|
-242
|
-1,038
|
687
|
-1,842
|
339
|
77
|
1,177
|
1,485
|
1,355
|
1,591
|
2,113
|
2,075
|
2,243
|
3,142
|
4,163
|
4,528
|
3,785
|
3,662
|
2,267
|
2,499
|
2,519
|
1,648
|
1,995
|
2,916
|
2,069
|
3,104
|
2,900
|
3,739
|
3,945
|
3,362
|
|
営業キャッシュフロー
|
46,359
|
45,180
|
28,413
|
38,422
|
39,737
|
36,305
|
8,978
|
40,139
|
43,093
|
47,156
|
25,589
|
44,455
|
19,835
|
49,604
|
57,670
|
62,079
|
30,589
|
46,288
|
16,597
|
34,573
|
46,173
|
54,672
|
49,749
|
71,884
|
37,566
|
25,248
|
48,308
|
69,384
|
18,251
|
-46,445
|
37,054
|
74,660
|
23,424
|
52,789
|
51,368
|
49,601
|
36,928
|
70,686
|
35,313
|
75,853
|
28,964
|
60,297
|
26,887
|
29,070
|
-892
|
23,685
|
-7,895
|
-2,828
|
-3,045
|
54,747
|
55,118
|
62,877
|
15,134
|
43,812
|
76,815
|
21,390
|
-8,978
|
48,282
|
43,959
|
44,563
|
|
資本的支出
|
-13,171
|
-22,799
|
-10,124
|
-13,634
|
-20,367
|
-28,075
|
-16,939
|
-30,908
|
-19,753
|
-36,206
|
-21,039
|
-34,202
|
-14,711
|
-15,041
|
-16,974
|
-32,672
|
-13,431
|
-23,539
|
-18,538
|
-24,433
|
-14,120
|
-20,174
|
-23,710
|
-23,212
|
-10,069
|
-9,597
|
-13,159
|
-23,519
|
-11,058
|
-12,942
|
-10,090
|
-16,650
|
-8,300
|
-8,306
|
-9,467
|
-13,027
|
-9,411
|
-12,006
|
-12,592
|
-18,153
|
-14,244
|
-11,306
|
-12,058
|
-23,180
|
-12,736
|
-19,732
|
-19,235
|
-27,619
|
-22,278
|
-22,859
|
-22,581
|
-20,150
|
-11,030
|
-11,820
|
-13,238
|
-23,124
|
-16,854
|
-21,181
|
-19,753
|
-31,621
|
|
投資キャッシュフロー
|
-12,411
|
-22,595
|
-10,184
|
-13,727
|
-20,418
|
-29,708
|
-17,001
|
-29,649
|
-19,789
|
-36,245
|
-21,085
|
-34,257
|
-13,886
|
-15,556
|
-17,043
|
-32,664
|
-862
|
-31,975
|
-18,406
|
-24,551
|
-14,101
|
-19,331
|
-21,057
|
-20,714
|
2,430
|
-4,466
|
-13,226
|
-18,555
|
-13,760
|
70,623
|
-30,012
|
-12,018
|
-8,556
|
-8,413
|
-2,791
|
-17,651
|
-4,900
|
-861
|
-10,043
|
-17,617
|
-9,830
|
20,450
|
-23,764
|
-22,416
|
-12,213
|
-18,592
|
-20,905
|
-46,738
|
-22,879
|
-20,151
|
-22,522
|
-22,069
|
-10,938
|
-11,952
|
-14,304
|
-22,015
|
-21,284
|
-20,208
|
-19,506
|
-31,684
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
15,360
|
1,744
|
0
|
6,050
|
0
|
0
|
2,724
|
106,029
|
0
|
28,439
|
58,017
|
65,077
|
37,896
|
15,576
|
17,920
|
3,135
|
6,673
|
22,372
|
12,365
|
14,378
|
37,743
|
22,731
|
72,704
|
0
|
4,030
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,665
|
10,842
|
8,960
|
11,044
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-44,370
|
-19,980
|
-20,297
|
-26,422
|
-10,488
|
4,259
|
-5,898
|
-7,711
|
-25,132
|
-10,031
|
-1,459
|
-159
|
-7,774
|
-23,129
|
-37,711
|
-29,939
|
-25,690
|
-10,307
|
6,667
|
-20,804
|
-21,644
|
-38,970
|
-25,389
|
-41,968
|
-39,841
|
-28,964
|
-38,142
|
-46,467
|
-9,625
|
-19,254
|
-2,615
|
-67,230
|
-11,909
|
-49,751
|
-40,895
|
-48,028
|
-18,184
|
-75,427
|
-24,238
|
-66,304
|
-15,897
|
-76,800
|
-765
|
-14,299
|
14,934
|
-13,559
|
44,946
|
39,858
|
24,552
|
-24,018
|
-36,974
|
-45,559
|
-9,118
|
-16,965
|
-49,055
|
-6,408
|
35,961
|
-9,973
|
-39,875
|
-21,148
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,734
|
-25,832
|
27,101
|
24,206
|
12,942
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.5
|
-6.6
|
6.5
|
5.9
|
3.3
|