|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
4,678
|
2,551
|
3,065
|
5,494
|
9,153
|
10,055
|
7,263
|
9,980
|
5,613
|
9,296
|
6,526
|
10,093
|
5,312
|
9,198
|
4,973
|
6,906
|
8,274
|
7,912
|
4,660
|
6,654
|
6,195
|
7,467
|
5,336
|
8,180
|
4,828
|
6,769
|
4,986
|
7,365
|
10,051
|
13,283
|
7,787
|
10,937
|
13,434
|
16,840
|
18,461
|
21,526
|
21,320
|
22,578
|
17,487
|
18,844
|
19,487
|
18,190
|
17,430
|
19,689
|
21,485
|
23,364
|
15,250
|
20,442
|
19,202
|
22,479
|
19,704
|
21,832
|
22,314
|
24,726
|
9,181
|
18,369
|
19,726
|
19,107
|
20,036
|
21,798
|
22,221
|
25,561
|
|
営業キャッシュフロー
|
68,002
|
85,134
|
21,096
|
60,936
|
95,052
|
89,528
|
4,910
|
127,162
|
77,400
|
101,188
|
31,548
|
76,127
|
125,542
|
78,387
|
14,241
|
78,825
|
85,737
|
93,035
|
24,288
|
-
|
139,000
|
73,861
|
-11,786
|
90,974
|
143,732
|
122,852
|
31,028
|
84,296
|
148,369
|
95,385
|
-27,322
|
-
|
153,322
|
136,705
|
-5,416
|
126,458
|
220,277
|
86,569
|
-18,649
|
191,708
|
252,154
|
159,095
|
77,156
|
160,609
|
209,712
|
246,804
|
-114,281
|
102,333
|
225,990
|
229,628
|
-34,064
|
171,446
|
161,524
|
191,906
|
-25,561
|
209,274
|
228,464
|
203,247
|
40,436
|
177,365
|
308,360
|
286,695
|
|
資本的支出
|
-10,781
|
-7,481
|
-6,187
|
-5,919
|
-10,157
|
-13,513
|
-21,916
|
-19,686
|
-18,539
|
-23,196
|
-14,623
|
-11,012
|
-11,426
|
-11,818
|
-14,530
|
-15,127
|
-18,535
|
-14,385
|
-13,991
|
-16,181
|
-14,708
|
-17,293
|
-25,495
|
-21,100
|
-17,846
|
-24,331
|
-19,698
|
-
|
-18,160
|
-
|
-18,706
|
-18,997
|
-30,324
|
-16,951
|
-14,072
|
-16,320
|
-24,679
|
-19,856
|
-20,956
|
-12,171
|
-14,805
|
-22,238
|
-12,010
|
-7,295
|
-12,080
|
-21,956
|
-16,744
|
-10,199
|
-8,369
|
-15,302
|
-12,578
|
-11,455
|
-13,297
|
-18,091
|
-24,005
|
-19,271
|
-19,773
|
-19,717
|
-21,979
|
-22,222
|
-16,343
|
-17,659
|
|
投資キャッシュフロー
|
-10,480
|
-41,088
|
-60,032
|
-435,685
|
-10,641
|
-28,750
|
-27,973
|
-56,561
|
-29,956
|
-43,380
|
-61,671
|
-10,864
|
-15,118
|
9,211
|
-14,427
|
-138,802
|
-43,114
|
3,521
|
-31,794
|
-
|
-21,380
|
-22,063
|
-31,485
|
-31,790
|
-32,327
|
-30,163
|
-29,013
|
-216,398
|
-87,446
|
-29,133
|
-27,657
|
-
|
-145,364
|
-76,290
|
-26,813
|
-24,823
|
-34,380
|
-271,103
|
-23,880
|
-15,308
|
-16,688
|
-210,521
|
-18,535
|
-10,468
|
-8,249
|
-85,495
|
-17,766
|
-11,260
|
-8,227
|
660
|
-33,589
|
-12,324
|
-14,157
|
-18,874
|
-24,672
|
-19,748
|
-20,288
|
-41,251
|
779
|
-105,199
|
-19,216
|
-371,859
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,957
|
11,558
|
11,581
|
11,590
|
14,408
|
14,240
|
14,253
|
14,201
|
16,119
|
16,188
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
13,298
|
68,101
|
77,636
|
67,881
|
33,017
|
53,387
|
156,148
|
102,648
|
219,784
|
0
|
0
|
0
|
95,984
|
34,119
|
0
|
23,955
|
-
|
-
|
-
|
6,099
|
45,000
|
21
|
28,567
|
63,524
|
134,218
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
350,000
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
350,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
12,500
|
12,500
|
12,500
|
12,500
|
0
|
15,000
|
-
|
-
|
90,000
|
1,688
|
1,687
|
118,036
|
1,687
|
1,688
|
1,687
|
1,688
|
1,687
|
1,688
|
1,687
|
663,188
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
137,686
|
8,500
|
8,500
|
8,500
|
8,500
|
8,500
|
8,500
|
8,500
|
8,500
|
8,500
|
8,500
|
8,500
|
8,500
|
8,502
|
8,500
|
358,500
|
8,500
|
244,630
|
6,625
|
6,625
|
6,625
|
0
|
13,250
|
6,625
|
6,625
|
406,625
|
6,625
|
6,625
|
6,625
|
6,625
|
|
財務キャッシュフロー
|
-7,769
|
-9,886
|
-13,899
|
353,877
|
1,814
|
-15,693
|
-515
|
-17,030
|
-88,570
|
622
|
43,875
|
-2,248
|
-111,707
|
4,738
|
-5,126
|
-136,700
|
-10,812
|
-24,781
|
-15,786
|
-
|
-86,127
|
-66,086
|
22,588
|
-74,444
|
-104,705
|
-76,237
|
-42,007
|
169,949
|
-70,199
|
-10,554
|
-26,547
|
-
|
89,194
|
-83,123
|
-5,852
|
-54,279
|
-94,071
|
193,849
|
-1,809
|
305,971
|
-305,781
|
-90,392
|
-89,888
|
-40,576
|
-20,641
|
-181,778
|
101,453
|
-458,684
|
-113,945
|
-100,226
|
-41,245
|
-216,483
|
-80,541
|
-144,727
|
-48,200
|
250,514
|
-109,736
|
-517,426
|
-125,544
|
18,871
|
-208,957
|
208,815
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
183,530
|
18,457
|
155,143
|
292,017
|
269,036
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.7
|
1.5
|
12.4
|
22.6
|
20.4
|