|
(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
|
|
減価償却費
|
8,177
|
8,477
|
8,427
|
9,115
|
8,766
|
6,175
|
8,075
|
10,306
|
10,063
|
10,318
|
9,272
|
9,365
|
9,111
|
9,568
|
9,262
|
9,065
|
9,294
|
7,894
|
10,810
|
11,159
|
11,317
|
11,321
|
12,010
|
12,490
|
12,346
|
11,444
|
11,094
|
11,268
|
11,258
|
11,963
|
12,651
|
11,104
|
11,815
|
12,184
|
12,013
|
12,074
|
12,314
|
12,510
|
13,062
|
13,904
|
13,748
|
14,615
|
14,515
|
15,297
|
15,034
|
14,479
|
15,570
|
15,883
|
16,770
|
17,774
|
17,987
|
18,130
|
18,062
|
20,142
|
19,516
|
19,809
|
22,729
|
24,695
|
24,708
|
27,136
|
23,900
|
31,689
|
|
株式報酬費用
|
2,212
|
2,685
|
2,658
|
3,629
|
2,534
|
2,173
|
2,920
|
4,016
|
3,099
|
2,374
|
3,401
|
4,361
|
3,416
|
5,367
|
4,401
|
5,417
|
3,992
|
3,439
|
5,033
|
5,957
|
4,498
|
3,736
|
6,093
|
6,643
|
3,407
|
4,991
|
5,477
|
7,974
|
5,703
|
4,498
|
6,622
|
9,210
|
6,184
|
3,549
|
7,221
|
10,327
|
5,638
|
3,483
|
6,318
|
9,127
|
5,989
|
3,719
|
6,618
|
7,127
|
6,137
|
5,049
|
7,088
|
7,298
|
5,094
|
5,215
|
8,914
|
9,503
|
7,039
|
4,773
|
10,549
|
9,556
|
7,207
|
4,580
|
7,353
|
9,241
|
7,901
|
9,838
|
|
営業キャッシュフロー
|
34,394
|
38,684
|
14,180
|
29,711
|
64,879
|
53,274
|
23,454
|
41,213
|
67,334
|
57,681
|
39,199
|
60,962
|
80,874
|
62,020
|
28,242
|
55,787
|
86,375
|
70,851
|
47,221
|
49,443
|
38,568
|
54,407
|
25,578
|
62,429
|
113,913
|
67,173
|
50,224
|
85,467
|
110,457
|
91,716
|
58,752
|
112,025
|
83,484
|
113,724
|
50,546
|
113,276
|
135,659
|
119,253
|
54,233
|
88,317
|
120,169
|
131,316
|
101,669
|
118,378
|
137,184
|
99,665
|
31,325
|
103,660
|
136,567
|
105,842
|
90,829
|
191,494
|
209,047
|
159,647
|
118,923
|
138,999
|
178,564
|
185,214
|
125,416
|
182,687
|
179,159
|
196,329
|
|
資本的支出
|
-3,484
|
-7,204
|
-4,517
|
-5,482
|
-7,335
|
-6,520
|
-6,513
|
-3,664
|
-3,603
|
-4,454
|
-3,320
|
-6,103
|
-5,795
|
-8,101
|
-6,879
|
-10,183
|
-8,222
|
-5,352
|
-9,796
|
-10,090
|
-8,974
|
-12,889
|
-13,121
|
-12,840
|
-8,386
|
-7,766
|
-8,200
|
-8,421
|
-12,278
|
-11,295
|
-8,961
|
-18,482
|
-12,126
|
-14,285
|
-30,433
|
-39,753
|
-32,310
|
-25,457
|
-18,944
|
-13,669
|
-13,143
|
-25,582
|
-21,415
|
-33,344
|
-27,869
|
-50,938
|
-47,093
|
-41,768
|
-58,332
|
-53,968
|
-38,290
|
-53,942
|
-53,394
|
-39,149
|
-37,192
|
-36,257
|
-19,339
|
-13,949
|
-10,597
|
-19,590
|
-3,459
|
-12,023
|
|
投資キャッシュフロー
|
-3,576
|
-7,692
|
-4,374
|
-8,061
|
-8,860
|
-6,702
|
-7,870
|
-658,226
|
-16,681
|
-11,743
|
-1,018
|
-6,082
|
-2,772
|
-21,366
|
-72,026
|
-10,324
|
-8,614
|
-125,767
|
-192,662
|
574,481
|
3,007
|
-14,887
|
-60,806
|
-13,477
|
-8,687
|
-7,965
|
-17,592
|
-7,932
|
-15,055
|
-27,880
|
-19,815
|
-18,212
|
-13,697
|
-14,523
|
-36,153
|
-41,037
|
-45,483
|
-32,796
|
-19,200
|
-40,831
|
-13,352
|
-25,655
|
-21,449
|
-52,744
|
-27,923
|
-51,183
|
-72,243
|
-42,311
|
-58,412
|
-53,853
|
-38,642
|
-54,530
|
-53,148
|
-38,954
|
-31,620
|
-36,261
|
-27,335
|
-247,599
|
-10,486
|
-20,196
|
-64,104
|
-78,010
|
|
配当金の支払額
|
12,049
|
11,975
|
12,612
|
12,730
|
12,774
|
12,530
|
13,451
|
13,592
|
13,611
|
13,648
|
15,192
|
15,312
|
15,330
|
15,305
|
16,813
|
16,672
|
16,522
|
16,355
|
17,730
|
17,609
|
17,319
|
16,771
|
18,332
|
18,353
|
18,373
|
18,376
|
20,118
|
19,997
|
20,158
|
20,204
|
22,445
|
22,205
|
22,144
|
22,051
|
26,438
|
26,637
|
26,687
|
26,681
|
29,333
|
29,157
|
29,175
|
29,318
|
31,642
|
31,772
|
31,824
|
31,872
|
35,801
|
35,540
|
35,514
|
35,270
|
39,431
|
39,560
|
39,719
|
39,613
|
42,854
|
43,129
|
43,043
|
43,062
|
46,586
|
45,609
|
45,569
|
45,588
|
|
自己株式の取得による支出
|
20,756
|
0
|
-
|
-
|
35,250
|
8,000
|
272
|
0
|
410
|
696
|
0
|
6,334
|
22,104
|
39,389
|
47,542
|
46,278
|
48,037
|
53,469
|
46,935
|
83,700
|
94,095
|
49,773
|
48,050
|
0
|
0
|
2,447
|
90,160
|
0
|
0
|
0
|
84,719
|
70,882
|
0
|
89,213
|
2,438
|
0
|
2,683
|
4,361
|
82,176
|
19,967
|
0
|
0
|
-
|
-
|
-
|
-
|
108,706
|
11,315
|
35,160
|
78,245
|
7,766
|
0
|
19,291
|
75,287
|
-
|
-
|
13,589
|
0
|
238,089
|
122,863
|
0
|
62,156
|
|
長期借入れによる収入
|
10,000
|
130,540
|
252,175
|
0
|
150,000
|
0
|
0
|
452,695
|
93,525
|
103,105
|
90,095
|
108,550
|
114,915
|
106,345
|
177,710
|
147,955
|
159,565
|
232,615
|
379,095
|
79,445
|
136,860
|
125,205
|
298,709
|
117,370
|
116,645
|
115,410
|
191,120
|
102,760
|
0
|
22,040
|
115,465
|
273,875
|
223,639
|
7,767
|
16,057
|
7,887
|
82,510
|
-1,031
|
250,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
150,285
|
172,430
|
0
|
0
|
0
|
0
|
125,515
|
131,085
|
136,245
|
125,585
|
163,750
|
176,390
|
102,397
|
83,070
|
128,205
|
173,575
|
126,365
|
227,055
|
546,075
|
62,270
|
107,510
|
233,734
|
145,545
|
190,360
|
165,505
|
119,150
|
169,400
|
11,015
|
96,005
|
58,828
|
261,775
|
254,510
|
8,099
|
34,540
|
1,913
|
142,817
|
27,921
|
-
|
-
|
-
|
125,000
|
-
|
-
|
-1
|
1
|
75,000
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-25,191
|
-30,476
|
83,411
|
-4,512
|
98,525
|
-17,783
|
7,805
|
313,278
|
-45,479
|
-42,933
|
-32,544
|
-65,881
|
-88,049
|
-39,418
|
48,201
|
-39,255
|
-79,244
|
46,724
|
148,026
|
-608,043
|
-35,138
|
-39,256
|
20,543
|
-41,116
|
-95,435
|
-62,244
|
-7,920
|
-79,499
|
-29,373
|
-100,284
|
-28,161
|
-99,340
|
-52,266
|
-102,944
|
-27,376
|
-11,727
|
-89,860
|
-45,089
|
200,153
|
-71,133
|
-116,170
|
-152,321
|
3,081
|
-44,053
|
12,568
|
-28,738
|
-202,852
|
-27,489
|
-75,505
|
-128,557
|
3,319
|
-11,307
|
-150,412
|
-109,610
|
-1,864
|
-58,978
|
-54,482
|
-24,539
|
-258,083
|
-170,509
|
-32,427
|
-115,036
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
171,265
|
114,819
|
163,097
|
175,700
|
184,306
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2
|
21.7
|
28.5
|
32.3
|
31.1
|