|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
4Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,981
|
8,234
|
8,309
|
8,008
|
7,679
|
7,748
|
8,634
|
8,758
|
8,670
|
8,457
|
8,578
|
8,624
|
8,755
|
8,775
|
8,837
|
9,354
|
9,151
|
9,189
|
9,491
|
9,268
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
2,355
|
1,898
|
3,140
|
1,489
|
1,611
|
1,855
|
1,418
|
1,536
|
1,966
|
1,596
|
2,601
|
3,619
|
9,071
|
2,373
|
6,628
|
2,548
|
2,198
|
2,469
|
2,975
|
1,798
|
485
|
876
|
2,270
|
2,165
|
2,767
|
1,328
|
1,867
|
784
|
1,769
|
2,478
|
76
|
1,057
|
1,053
|
1,104
|
1,159
|
1,098
|
3,519
|
1,276
|
1,492
|
1,431
|
6,423
|
1,623
|
1,800
|
1,481
|
1,668
|
1,860
|
1,747
|
1,708
|
1,779
|
|
営業キャッシュフロー
|
28,906
|
33,965
|
30,367
|
29,547
|
-11,531
|
-4,596
|
-11,616
|
3,590
|
-9,418
|
13,546
|
5,749
|
36,070
|
4,550
|
11,317
|
56,708
|
27,815
|
54,347
|
36,065
|
77,724
|
25,261
|
8,336
|
-7,933
|
28,316
|
-20,538
|
19,977
|
37,395
|
27,761
|
-31,261
|
13,760
|
7,412
|
30,965
|
46,605
|
5,250
|
22,176
|
12,085
|
5,825
|
1,782
|
2,817
|
-5,767
|
5,934
|
17,869
|
2,145
|
-6,991
|
8,985
|
28,372
|
13,974
|
18,875
|
-13,816
|
24,831
|
19,870
|
5,635
|
3,935
|
48,333
|
16,366
|
31,726
|
|
資本的支出
|
48,322
|
25,496
|
19,319
|
16,965
|
-136,141
|
-23,747
|
-25,764
|
-30,120
|
-24,724
|
-22,020
|
-27,824
|
-28,835
|
-23,405
|
-31,895
|
-47,474
|
-49,024
|
-24,245
|
-22,874
|
-24,454
|
-3,231
|
-5,765
|
-6,442
|
-5,628
|
-5,060
|
-11,583
|
-11,944
|
-23,336
|
-28,892
|
-39,639
|
-32,409
|
-28,195
|
-28,588
|
-19,081
|
-12,390
|
-7,375
|
-6,761
|
-5,728
|
-2,131
|
-5,913
|
-9,305
|
-11,107
|
-12,266
|
-7,378
|
-12,784
|
-10,490
|
-6,966
|
-7,912
|
-15,827
|
-15,392
|
-14,573
|
-14,888
|
-17,956
|
-19,487
|
-15,739
|
-27,639
|
|
投資キャッシュフロー
|
-46,527
|
-35,543
|
-28,052
|
172,723
|
-84,571
|
-13,261
|
-74,268
|
-73,107
|
-80,509
|
-21,318
|
-28,267
|
-44,747
|
-22,515
|
-866,219
|
-34,258
|
-46,349
|
-23,300
|
-25,298
|
-20,040
|
-1,992
|
-4,698
|
-2,417
|
-5,149
|
-4,619
|
-11,600
|
-8,976
|
-22,898
|
-67,551
|
-39,133
|
-31,726
|
-39,528
|
-28,700
|
-6,488
|
-10,615
|
3,278
|
-4,301
|
-6,150
|
-1,713
|
6,989
|
-5,592
|
-10,327
|
-12,361
|
-8,224
|
-11,197
|
-10,807
|
-6,914
|
1,891
|
-15,748
|
-15,293
|
-13,403
|
-14,615
|
1,345
|
-19,620
|
-15,747
|
-27,346
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
449
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
90,000
|
0
|
0
|
0
|
-
|
1,952
|
-5
|
62,229
|
18,030
|
57,496
|
11,350
|
65,100
|
683,586
|
77,483
|
51,954
|
151,917
|
89,125
|
242,900
|
117,600
|
163,700
|
86,200
|
91,080
|
74,550
|
104,150
|
118,400
|
87,450
|
474,550
|
239,637
|
66,000
|
128,090
|
52,000
|
36,500
|
56,512
|
73,587
|
160
|
-
|
-
|
-
|
1,533
|
134
|
28
|
12,130
|
52,756
|
44,413
|
215
|
145
|
184,456
|
157
|
109
|
98
|
96
|
98
|
98
|
98
|
|
長期借入金の返済による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
126
|
11,913
|
22,823
|
9,423
|
38,203
|
159,758
|
82,516
|
37,329
|
165,716
|
105,900
|
289,125
|
130,951
|
219,550
|
134,950
|
204,332
|
59,150
|
97,400
|
144,700
|
82,850
|
278,150
|
219,662
|
35,451
|
118,766
|
50,501
|
53,499
|
54,511
|
78,908
|
29,500
|
-180
|
8,157
|
13,000
|
811
|
2,456
|
25
|
9,191
|
47,362
|
50,875
|
204
|
2,056
|
163,215
|
157
|
109
|
98
|
96
|
98
|
98
|
98
|
|
財務キャッシュフロー
|
73
|
-6,998
|
3,194
|
48,641
|
-64
|
-1,038
|
1,534
|
-3,025
|
61,081
|
5,334
|
32,826
|
955
|
25,383
|
854,953
|
-9,647
|
5,636
|
-23,676
|
-26,530
|
-58,867
|
-20,538
|
-4,772
|
9,096
|
-14,740
|
8,033
|
1,475
|
-30,670
|
-174
|
185,610
|
5,114
|
21,312
|
-2,597
|
-7,260
|
-17,380
|
1,138
|
-7,853
|
-29,887
|
112
|
-8,881
|
-11,398
|
722
|
-3,496
|
3
|
2,811
|
5,136
|
-6,893
|
-137
|
-2,769
|
13,348
|
-2,370
|
-980
|
-1,129
|
-2,089
|
-2,495
|
-1,967
|
1,178
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9,253
|
-14,021
|
28,846
|
627
|
4,087
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6.9
|
-8.9
|
16.6
|
0.4
|
2.8
|