|
(単位:千ドル)
|
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
|
1Q26
|
|
減価償却費
|
-5,910
|
5,250
|
5,286
|
5,179
|
5,172
|
5,822
|
9,113
|
10,052
|
10,152
|
9,934
|
9,979
|
9,792
|
10,300
|
11,437
|
11,241
|
11,377
|
12,066
|
13,042
|
13,212
|
12,971
|
13,358
|
13,763
|
14,084
|
14,437
|
14,492
|
14,887
|
15,391
|
15,325
|
15,545
|
15,180
|
14,869
|
14,032
|
15,410
|
14,001
|
14,245
|
18,399
|
21,862
|
18,979
|
24,133
|
26,225
|
26,520
|
27,660
|
28,525
|
28,800
|
30,439
|
30,260
|
29,538
|
28,600
|
27,211
|
27,472
|
27,345
|
28,356
|
29,529
|
29,266
|
28,018
|
26,778
|
22,929
|
22,666
|
22,471
|
22,471
|
24,791
|
24,611
|
|
株式報酬費用
|
-19,782
|
22,940
|
21,766
|
22,900
|
22,134
|
22,123
|
23,345
|
23,537
|
26,343
|
26,710
|
27,610
|
27,861
|
22,031
|
34,528
|
35,636
|
31,833
|
25,159
|
30,625
|
36,777
|
36,517
|
41,634
|
38,233
|
41,773
|
38,437
|
38,317
|
46,611
|
43,895
|
43,234
|
41,586
|
40,948
|
41,320
|
38,739
|
36,848
|
38,689
|
39,494
|
40,999
|
43,732
|
47,661
|
50,786
|
50,868
|
52,633
|
58,069
|
63,220
|
61,468
|
60,522
|
63,757
|
64,129
|
61,875
|
59,455
|
62,874
|
64,039
|
56,471
|
53,266
|
56,002
|
55,141
|
54,206
|
53,759
|
57,908
|
58,884
|
57,451
|
57,248
|
60,005
|
|
営業キャッシュフロー
|
86,391
|
103,139
|
91,229
|
101,076
|
121,494
|
131,879
|
101,604
|
113,399
|
148,555
|
144,806
|
80,662
|
126,230
|
147,995
|
158,926
|
81,967
|
138,234
|
169,865
|
186,395
|
142,296
|
172,507
|
183,343
|
203,871
|
133,118
|
170,476
|
204,070
|
189,312
|
175,340
|
162,564
|
213,065
|
189,957
|
184,755
|
182,051
|
204,305
|
197,858
|
193,552
|
150,345
|
206,086
|
144,012
|
181,808
|
159,174
|
175,904
|
137,363
|
128,476
|
182,304
|
197,053
|
90,366
|
126,509
|
71,401
|
154,355
|
157,631
|
140,923
|
165,054
|
189,801
|
165,318
|
221,637
|
158,959
|
246,505
|
202,782
|
256,597
|
282,219
|
208,068
|
159,211
|
|
資本的支出
|
-2,506
|
-5,491
|
-6,213
|
-8,840
|
-9,901
|
-5,857
|
-6,961
|
-5,726
|
-11,323
|
-7,788
|
-6,981
|
-6,665
|
-5,149
|
-4,980
|
-5,139
|
-5,517
|
-7,082
|
-10,319
|
-10,183
|
-21,213
|
-18,592
|
-13,292
|
-16,501
|
-16,116
|
-17,579
|
-14,133
|
-9,582
|
-7,460
|
-7,506
|
-6,491
|
-9,755
|
-19,828
|
-17,391
|
-21,046
|
-29,010
|
-32,952
|
-20,534
|
-22,304
|
-13,159
|
-12,394
|
-12,083
|
-4,697
|
-9,393
|
-9,444
|
-7,117
|
-10,564
|
-5,228
|
-9,325
|
-8,507
|
-13,104
|
-10,689
|
-15,009
|
-15,382
|
-9,048
|
-9,455
|
-5,849
|
-6,060
|
-8,073
|
-10,503
|
-8,543
|
-16,141
|
-9,720
|
|
投資キャッシュフロー
|
-54,708
|
-97,179
|
-13,520
|
26,623
|
-55,643
|
-67,371
|
-104,270
|
-95,482
|
-85,156
|
-133,417
|
13,335
|
-123,988
|
-108,400
|
70,166
|
70,639
|
-10,480
|
20,316
|
-65,542
|
114,637
|
145,183
|
-204,977
|
19,485
|
29,462
|
-15,562
|
29,335
|
-129
|
54,539
|
-7,323
|
-79,372
|
1,000
|
-51,345
|
-55,419
|
-228,098
|
-60,393
|
153,349
|
-213,541
|
-294,049
|
-29,400
|
-686,613
|
-46,803
|
15,814
|
20,643
|
-115,080
|
-159,254
|
-191,644
|
-41,993
|
79,912
|
109,475
|
70,722
|
61,902
|
-9,532
|
-8,412
|
-7,565
|
-7,135
|
-39,887
|
-6,449
|
-5,743
|
-9,973
|
-20,603
|
-25,113
|
-163,802
|
-10,557
|
|
自己株式の取得による支出
|
20,000
|
24,998
|
46,528
|
50,000
|
150,000
|
34,473
|
50,303
|
50,000
|
50,000
|
50,000
|
50,000
|
50,000
|
50,000
|
200,000
|
150,000
|
150,542
|
150,000
|
149,980
|
156,883
|
150,000
|
149,995
|
200,035
|
200,042
|
150,024
|
150,023
|
150,021
|
150,021
|
150,023
|
150,025
|
150,025
|
150,021
|
150,018
|
150,017
|
101,032
|
100,013
|
0
|
0
|
-
|
-
|
0
|
50,007
|
-
|
-
|
0
|
0
|
125,011
|
125,012
|
250,000
|
0
|
40,005
|
0
|
250,036
|
60,008
|
150,018
|
100,011
|
150,018
|
100,511
|
-
|
-
|
125,009
|
125,008
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
350,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,555
|
-6,026
|
-39,996
|
-34,152
|
-146,490
|
-23,497
|
-45,730
|
-31,181
|
-48,823
|
-37,914
|
-47,651
|
-31,374
|
-49,379
|
-186,630
|
-144,645
|
-125,865
|
-147,820
|
-130,769
|
-155,253
|
-123,804
|
-147,076
|
-180,367
|
-199,738
|
-123,552
|
-148,990
|
-128,245
|
-147,690
|
-120,700
|
-149,397
|
-130,110
|
-150,019
|
-121,117
|
-150,017
|
-82,132
|
-100,013
|
26,555
|
143
|
20,959
|
347,435
|
25,556
|
-56,707
|
17,715
|
-506,956
|
28,019
|
-7,058
|
-116,025
|
-132,186
|
-222,038
|
-6,259
|
-374,862
|
-2,507
|
-214,544
|
-61,386
|
-134,972
|
-101,167
|
-118,992
|
-101,871
|
-114,683
|
-129,597
|
-93,380
|
-127,155
|
-293,021
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
194,709
|
246,094
|
273,676
|
191,927
|
149,491
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.4
|
33.7
|
35.1
|
23.7
|
18.2
|