|
(単位:千ドル)
|
2Q10
|
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
|
|
減価償却費
|
32,483
|
32,403
|
34,082
|
33,605
|
34,914
|
33,505
|
32,219
|
-
|
32,597
|
35,248
|
36,623
|
36,171
|
38,614
|
37,222
|
37,949
|
37,247
|
38,466
|
38,158
|
38,347
|
34,060
|
34,165
|
35,439
|
35,229
|
35,887
|
40,390
|
39,667
|
38,858
|
37,331
|
37,242
|
40,087
|
38,434
|
41,175
|
40,101
|
41,857
|
48,614
|
47,489
|
47,867
|
49,218
|
49,978
|
50,806
|
56,429
|
55,179
|
57,886
|
57,438
|
57,790
|
59,280
|
60,345
|
58,665
|
58,552
|
57,601
|
58,888
|
59,259
|
62,267
|
62,686
|
64,381
|
64,349
|
64,968
|
67,015
|
67,452
|
65,647
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
1,620
|
1,397
|
7,722
|
1,692
|
2,746
|
1,593
|
5,774
|
2,915
|
2,084
|
1,922
|
6,534
|
2,790
|
2,214
|
2,190
|
8,396
|
3,662
|
2,967
|
2,946
|
8,803
|
5,180
|
3,313
|
3,316
|
10,104
|
4,301
|
3,418
|
2,001
|
7,748
|
3,971
|
3,286
|
3,919
|
7,511
|
3,392
|
3,926
|
4,732
|
6,565
|
6,413
|
5,097
|
5,818
|
9,141
|
8,462
|
8,588
|
7,957
|
11,489
|
10,316
|
7,915
|
9,150
|
13,362
|
8,774
|
9,805
|
8,996
|
15,042
|
10,391
|
10,651
|
5,209
|
18,276
|
9,277
|
10,409
|
9,688
|
19,193
|
8,015
|
9,564
|
7,169
|
|
営業キャッシュフロー
|
-
|
83,563
|
83,330
|
-4,148
|
69,655
|
-
|
76,267
|
13,658
|
70,507
|
113,353
|
116,374
|
26,109
|
83,499
|
84,913
|
90,915
|
32,046
|
77,582
|
90,332
|
114,591
|
39,075
|
101,102
|
91,186
|
93,152
|
11,877
|
74,184
|
118,253
|
122,879
|
40,973
|
-
|
116,240
|
59,567
|
51,019
|
103,490
|
55,076
|
104,043
|
77,636
|
143,504
|
159,241
|
134,076
|
85,033
|
142,653
|
153,741
|
188,726
|
72,185
|
103,396
|
83,792
|
104,070
|
92,077
|
84,577
|
129,695
|
172,268
|
98,304
|
83,897
|
173,401
|
219,637
|
92,333
|
143,579
|
229,262
|
178,239
|
82,742
|
125,958
|
177,606
|
183,693
|
|
資本的支出
|
-
|
-27,219
|
-31,761
|
-25,137
|
-53,806
|
-47,767
|
-52,982
|
-42,496
|
-52,855
|
-37,665
|
-41,037
|
-34,832
|
-36,909
|
-38,609
|
-41,160
|
-42,914
|
-44,154
|
-38,397
|
-36,475
|
-26,885
|
-33,421
|
-45,922
|
-43,095
|
-24,218
|
-32,724
|
-35,424
|
-36,620
|
-34,848
|
-31,857
|
-54,098
|
-35,821
|
-40,019
|
-51,734
|
-53,568
|
-65,931
|
-51,742
|
-73,032
|
-62,067
|
-55,435
|
-61,625
|
-61,361
|
-50,379
|
-72,589
|
-63,884
|
-73,155
|
-79,650
|
-91,246
|
-73,058
|
-74,204
|
-78,869
|
-84,296
|
-77,825
|
-77,187
|
-76,187
|
-81,143
|
-75,661
|
-68,205
|
-66,550
|
-66,065
|
-56,862
|
-63,425
|
-63,313
|
-86,819
|
|
投資キャッシュフロー
|
-
|
-26,655
|
-31,927
|
-24,531
|
-51,829
|
-
|
-70,946
|
-41,984
|
-52,322
|
-224,392
|
-40,761
|
-32,670
|
-36,297
|
-39,348
|
-48,805
|
-40,536
|
-44,408
|
-42,339
|
-31,917
|
-24,894
|
-101,027
|
-45,202
|
-5,107
|
-198,679
|
-32,486
|
-34,366
|
-34,971
|
-38,414
|
-
|
-118,831
|
-35,638
|
-26,456
|
-64,230
|
-577,994
|
-66,781
|
-39,103
|
-118,055
|
-66,840
|
-112,270
|
-88,085
|
-229,042
|
-60,765
|
-74,086
|
-63,916
|
-73,172
|
-206,343
|
-113,808
|
-68,421
|
-70,704
|
-83,275
|
-73,242
|
-89,181
|
-74,428
|
-75,728
|
-85,126
|
-76,572
|
-68,414
|
-80,670
|
-171,065
|
-56,632
|
-69,438
|
-89,049
|
-116,307
|
|
自己株式の取得による支出
|
-
|
25,823
|
27,688
|
9,584
|
31,242
|
38,814
|
22,955
|
10,096
|
0
|
30,800
|
38,897
|
10,768
|
33,820
|
35,634
|
38,591
|
12,999
|
39,885
|
37,633
|
250,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45,542
|
48,270
|
3,905
|
0
|
0
|
0
|
15,000
|
4,096
|
35,777
|
31,624
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,750
|
15,983
|
37,105
|
19,241
|
19,797
|
19,729
|
9,310
|
8,263
|
10,250
|
12,076
|
5,058
|
14,169
|
37,335
|
80,000
|
70,000
|
40,005
|
175,000
|
|
長期借入れによる収入
|
-
|
-
|
99,829
|
1,402
|
-
|
-
|
-
|
-
|
-
|
124,490
|
-29
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250,704
|
225,000
|
887
|
-60
|
-16,591
|
101
|
-23
|
5,872
|
13
|
-
|
-
|
622,990
|
103
|
2,524
|
2,093
|
5,475
|
3,069
|
10,446
|
0
|
78
|
-1
|
-
|
-
|
0
|
3,536
|
2,053
|
5,835
|
3,772
|
43
|
402,153
|
91
|
4,306
|
5,471
|
210
|
51
|
-4
|
146
|
26
|
3,036
|
165,552
|
-33
|
124
|
761
|
319
|
599,002
|
|
長期借入金の返済による支出
|
-
|
1,727
|
881
|
-
|
-
|
982
|
1,148
|
761
|
-
|
-
|
-
|
585
|
952
|
23,954
|
-165
|
293
|
15
|
-
|
-
|
791
|
748
|
-1,203
|
645
|
1,047
|
1,296
|
51,169
|
1,802
|
2,268
|
2,459
|
109
|
160,962
|
3,855
|
1,548
|
61,623
|
5,264
|
3,227
|
3,319
|
58,378
|
2,352
|
2,386
|
1,681
|
58,985
|
1,683
|
4,337
|
2,664
|
59,025
|
2,819
|
2,795
|
77,658
|
181,792
|
2,840
|
2,888
|
13,450
|
100,951
|
8,520
|
101,320
|
1,857
|
269,216
|
1,454
|
4,552
|
28,398
|
3,540
|
130,072
|
|
財務キャッシュフロー
|
-
|
-3,474
|
1,533
|
15,625
|
-63,284
|
-
|
20,183
|
-32,368
|
-31,894
|
-22,571
|
-12,550
|
8,354
|
-90,475
|
1,570
|
13,417
|
15,012
|
-2,984
|
-16,993
|
-13,995
|
933
|
-6,857
|
-4,037
|
-23,105
|
71,547
|
-56,896
|
-15,455
|
-30,805
|
-185,981
|
-
|
663,643
|
-332,475
|
1,625
|
-53,934
|
102,582
|
-65,145
|
-90,788
|
59,013
|
-114,383
|
-50,977
|
174,303
|
-82,963
|
-118,074
|
-46,989
|
-45,015
|
-398
|
-53,460
|
17,355
|
211,919
|
-130,534
|
-161,490
|
-81,991
|
-24,833
|
-10,991
|
-58,186
|
-77,544
|
-35,752
|
-53,257
|
-48,641
|
-87,694
|
-134,777
|
-27,265
|
7,815
|
76,756
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
112,174
|
25,880
|
62,533
|
114,293
|
96,874
|
|
FCFマージン(%)
|
-
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.2
|
2.9
|
6.5
|
11.9
|
10.1
|