|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
-
|
6,363
|
8,997
|
8,130
|
8,237
|
-
|
-
|
8,495
|
9,111
|
8,732
|
13,135
|
12,389
|
13,547
|
17,400
|
11,579
|
15,354
|
14,325
|
13,152
|
15,656
|
14,875
|
15,463
|
-
|
9,598
|
17,177
|
-
|
22,046
|
-
|
-
|
20,750
|
21,341
|
21,137
|
20,852
|
21,452
|
22,495
|
22,629
|
22,362
|
23,014
|
24,202
|
22,433
|
20,591
|
-
|
25,015
|
23,183
|
-
|
21,495
|
44,367
|
13,282
|
16,556
|
16,173
|
-
|
14,799
|
15,856
|
15,109
|
14,643
|
13,905
|
13,481
|
13,507
|
13,340
|
12,340
|
12,627
|
12,830
|
|
株式報酬費用
|
1,359
|
1,887
|
1,906
|
2,151
|
-
|
-
|
-
|
2,868
|
3,483
|
3,367
|
3,331
|
4,065
|
4,360
|
3,931
|
3,684
|
4,535
|
5,294
|
4,054
|
3,715
|
4,740
|
4,820
|
3,744
|
-
|
4,556
|
4,694
|
3,776
|
3,543
|
4,867
|
3,805
|
4,098
|
4,944
|
5,322
|
1,844
|
2,563
|
4,613
|
5,194
|
3,733
|
2,989
|
1,945
|
4,540
|
3,046
|
-3,007
|
6,931
|
5,391
|
3,515
|
3,808
|
5,859
|
6,359
|
5,003
|
-
|
4,343
|
6,641
|
3,928
|
4,551
|
5,170
|
4,120
|
4,686
|
3,865
|
9,753
|
5,188
|
3,726
|
|
営業キャッシュフロー
|
6,034
|
-
|
171,609
|
9,294
|
-
|
-101,116
|
-
|
82,442
|
7,497
|
39,276
|
149,404
|
53,128
|
16,712
|
-6,374
|
146,230
|
30,560
|
2,564
|
-8,197
|
257,470
|
87,224
|
-
|
-
|
191,413
|
128,282
|
-42,683
|
30,975
|
-
|
-
|
10,173
|
212,115
|
64,107
|
38,956
|
-81,705
|
334,840
|
37,023
|
67,442
|
-31,110
|
313,860
|
-14,302
|
-
|
270,605
|
269,766
|
-39,530
|
89,053
|
-
|
-
|
-163,807
|
70,212
|
-123,885
|
305,841
|
42,197
|
167,045
|
-3,452
|
323,342
|
-25,551
|
117,242
|
-80,372
|
287,468
|
-48,644
|
40,306
|
-127,972
|
|
資本的支出
|
-13,907
|
-
|
-
|
-6,813
|
-
|
-8,437
|
74,652
|
-16,381
|
-21,330
|
-22,105
|
-23,582
|
-31,426
|
-39,140
|
-59,062
|
-52,897
|
-32,083
|
-29,217
|
-22,334
|
-19,819
|
-20,760
|
-24,732
|
-
|
-
|
-25,552
|
-
|
-20,906
|
-17,366
|
-
|
-17,380
|
-17,817
|
-14,744
|
-17,006
|
-16,094
|
-15,939
|
-9,371
|
-15,621
|
-21,146
|
-15,281
|
-8,068
|
-5,043
|
-8,504
|
-7,659
|
-11,665
|
-
|
-
|
-10,580
|
-7,652
|
-8,661
|
-10,549
|
-
|
-13,827
|
-12,529
|
-16,114
|
-17,390
|
-12,017
|
-12,298
|
-15,322
|
-16,528
|
-10,346
|
-16,200
|
-16,116
|
|
投資キャッシュフロー
|
-13,621
|
-8,763
|
-10,299
|
-6,813
|
-
|
-
|
-
|
-16,375
|
-21,330
|
-22,105
|
-23,582
|
-31,426
|
-77,147
|
-59,062
|
-52,897
|
-32,083
|
-29,083
|
-22,325
|
-21,241
|
-20,684
|
-
|
-
|
-
|
-25,552
|
-23,953
|
-21,469
|
-17,366
|
-
|
-33,041
|
-16,894
|
-14,371
|
-16,910
|
-16,091
|
-15,935
|
-9,371
|
-14,872
|
-21,146
|
-15,281
|
-8,068
|
-10,043
|
-8,504
|
-7,659
|
-6,665
|
-
|
-
|
-
|
-7,652
|
-8,661
|
-10,549
|
-13,502
|
-13,827
|
-12,529
|
-16,114
|
-17,390
|
-12,017
|
-12,298
|
-15,322
|
-16,528
|
-10,346
|
-16,200
|
-16,116
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,466
|
8,727
|
10,208
|
10,172
|
10,073
|
10,024
|
11,597
|
6,111
|
11,474
|
11,411
|
17,032
|
-
|
-
|
-
|
-
|
17,612
|
17,471
|
21,244
|
21,023
|
20,847
|
20,603
|
22,756
|
22,504
|
22,268
|
22,063
|
26,260
|
0
|
-
|
-8,883
|
-
|
-
|
8,883
|
-
|
30,573
|
29,887
|
29,102
|
28,551
|
28,483
|
28,158
|
27,862
|
27,502
|
29,338
|
29,172
|
28,835
|
28,833
|
28,999
|
9,116
|
9,132
|
|
自己株式の取得による支出
|
-
|
-
|
94,090
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,942
|
28,815
|
416,376
|
0
|
2,292
|
33,788
|
26,689
|
19,330
|
14,120
|
-
|
-
|
-128,848
|
71,561
|
108,648
|
58,929
|
-
|
-
|
52,738
|
37,788
|
25,195
|
63,898
|
56,400
|
47,535
|
39,966
|
52,477
|
55,021
|
49,446
|
45,255
|
0
|
-
|
-65,007
|
-
|
-
|
65,007
|
-
|
74,496
|
101,810
|
65,445
|
57,916
|
9,586
|
30,336
|
27,570
|
32,542
|
8,999
|
24,779
|
16,748
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-83,930
|
-
|
-
|
-992
|
-
|
95,007
|
1,420
|
970
|
-49,063
|
-580
|
2,356
|
-6,034
|
-24,645
|
-45,442
|
-8,537
|
-7,718
|
-42,809
|
-44,086
|
-27,825
|
-29,160
|
-43,455
|
-
|
125,405
|
-90,156
|
-
|
-214,795
|
-
|
-
|
-45,534
|
-122,041
|
-48,253
|
-17,398
|
38,139
|
-271,434
|
-37,993
|
-94,535
|
88,158
|
-239,014
|
569,613
|
-
|
-
|
466,908
|
-2,777
|
-13,593
|
-125,695
|
-
|
-111,473
|
-530,082
|
25,151
|
-202,866
|
-82,762
|
-138,555
|
14,699
|
-126,027
|
-45,348
|
-54,009
|
-45,716
|
-29,743
|
-33,591
|
-9,226
|
-9,289
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-95,694
|
270,940
|
-58,990
|
24,106
|
-144,088
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-12.6
|
31.5
|
-9.4
|
4.1
|
-19.0
|