|
(単位:千ドル)
|
3Q10
|
1Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
73,333
|
67,981
|
71,404
|
63,765
|
63,157
|
68,126
|
67,186
|
67,733
|
71,555
|
70,515
|
68,941
|
69,083
|
70,609
|
72,488
|
79,093
|
76,266
|
71,239
|
74,045
|
77,519
|
76,506
|
72,205
|
71,794
|
72,188
|
71,220
|
82,509
|
71,732
|
73,629
|
71,750
|
73,566
|
71,945
|
68,140
|
69,792
|
64,478
|
64,168
|
59,308
|
55,902
|
52,663
|
53,477
|
52,988
|
48,112
|
47,499
|
46,479
|
49,504
|
68,943
|
64,476
|
61,050
|
61,841
|
53,269
|
49,742
|
45,118
|
42,376
|
38,040
|
38,664
|
32,326
|
31,561
|
45,541
|
39,702
|
39,900
|
40,013
|
|
株式報酬費用
|
-
|
1,073
|
-
|
14
|
1,275
|
464
|
472
|
1,529
|
1,464
|
423
|
421
|
1,974
|
631
|
713
|
-
|
2,488
|
918
|
917
|
-
|
1,802
|
1,049
|
1,160
|
-
|
1,912
|
1,412
|
1,245
|
-
|
2,314
|
1,084
|
912
|
-
|
2,043
|
895
|
900
|
945
|
1,545
|
748
|
2,797
|
729
|
395
|
344
|
338
|
282
|
2,743
|
2,818
|
2,855
|
3,469
|
3,252
|
3,207
|
3,245
|
3,278
|
3,679
|
3,565
|
3,839
|
3,845
|
3,990
|
4,289
|
4,306
|
4,164
|
|
営業キャッシュフロー
|
-
|
78,814
|
-
|
123,701
|
91,822
|
127,968
|
99,829
|
161,896
|
67,505
|
122,164
|
146,368
|
86,946
|
119,170
|
123,218
|
-
|
105,734
|
113,659
|
140,489
|
-
|
85,777
|
128,384
|
125,464
|
-
|
104,876
|
100,451
|
131,623
|
-
|
98,227
|
81,655
|
100,525
|
-
|
55,488
|
70,544
|
99,211
|
48,165
|
38,728
|
-358
|
20,822
|
74,173
|
62,769
|
67,728
|
71,673
|
57,049
|
42,429
|
45,660
|
65,731
|
54,414
|
33,175
|
51,061
|
49,919
|
49,361
|
30,738
|
64,226
|
61,059
|
46,200
|
31,679
|
68,268
|
69,573
|
80,160
|
|
投資キャッシュフロー
|
-
|
-26,866
|
-
|
145,124
|
7,438
|
-116,248
|
-54,877
|
-82,983
|
29
|
-148,930
|
85,508
|
-42,808
|
-54,407
|
-46,198
|
-
|
-7,960
|
-232,848
|
-58,796
|
-
|
-2,133
|
30,498
|
-32,688
|
-
|
-120,126
|
131,816
|
-45,841
|
-
|
-28,532
|
5,695
|
8,512
|
-
|
13,737
|
13,367
|
28,766
|
-31,284
|
-172,631
|
-18,748
|
-10,125
|
-78,893
|
-2,564
|
46,752
|
94,992
|
-139,016
|
-2,442
|
5,132
|
-110,522
|
-48,853
|
29,872
|
-4,200
|
-7,573
|
-16,398
|
26,804
|
-13,922
|
44,713
|
7,411
|
51,448
|
46,607
|
-171,809
|
-41,360
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
283
|
5,037
|
10,964
|
7,932
|
12,525
|
-
|
-
|
-
|
13,902
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,470
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-53,504
|
-
|
-274,645
|
-93,683
|
-1,852
|
-50,139
|
-67,015
|
-79,202
|
24,616
|
-221,718
|
-53,448
|
-57,471
|
-95,431
|
-
|
-97,734
|
111,812
|
-79,857
|
-
|
-95,505
|
-162,774
|
-89,447
|
-
|
23,852
|
-230,198
|
-84,053
|
-
|
-79,332
|
-85,374
|
-113,403
|
-
|
-81,321
|
-83,811
|
-110,237
|
-21,079
|
259,971
|
-15,892
|
-19,593
|
-14,790
|
-13,760
|
-10,460
|
-7,948
|
-12,117
|
-31,025
|
-37,094
|
-45,344
|
-32,335
|
-110,009
|
-28,255
|
-36,263
|
-29,563
|
-53,361
|
-36,323
|
-105,542
|
-41,275
|
-113,784
|
-33,526
|
59,702
|
-47,810
|