|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
5,652
|
5,670
|
5,842
|
5,909
|
5,975
|
6,079
|
6,287
|
6,299
|
6,627
|
7,035
|
7,851
|
9,322
|
9,351
|
9,021
|
12,350
|
11,640
|
11,783
|
11,891
|
12,479
|
12,876
|
13,066
|
13,208
|
13,603
|
14,528
|
13,727
|
14,554
|
14,244
|
14,699
|
14,639
|
17,686
|
19,084
|
18,514
|
19,128
|
19,265
|
20,187
|
19,160
|
21,207
|
20,660
|
20,014
|
19,861
|
19,689
|
19,421
|
19,222
|
19,282
|
21,154
|
18,713
|
19,422
|
19,526
|
19,645
|
19,527
|
19,094
|
17,240
|
17,376
|
17,549
|
17,748
|
18,213
|
19,465
|
19,804
|
20,049
|
|
株式報酬費用
|
1,300
|
1,867
|
1,676
|
1,691
|
2,669
|
2,079
|
1,572
|
1,563
|
1,502
|
1,858
|
-5,183
|
13,332
|
2,109
|
7,612
|
3,737
|
2,978
|
3,321
|
3,392
|
5,448
|
6,643
|
3,937
|
4,721
|
6,539
|
5,317
|
4,661
|
3,923
|
4,161
|
816
|
1,821
|
2,238
|
2,214
|
2,096
|
2,116
|
1,805
|
1,586
|
2,003
|
4,628
|
1,268
|
2,543
|
2,153
|
3,775
|
15,082
|
7,726
|
5,386
|
3,977
|
5,846
|
6,918
|
7,790
|
8,740
|
10,335
|
8,876
|
9,386
|
9,655
|
9,081
|
17,844
|
9,498
|
11,836
|
9,301
|
12,521
|
|
営業キャッシュフロー
|
81,596
|
-29,221
|
-5,207
|
-26,050
|
-1,303
|
-1,778
|
-25,705
|
-15,625
|
341,752
|
-122,814
|
-1,030
|
-545
|
-2,859
|
33,140
|
155,748
|
1,771
|
25,295
|
656
|
86,777
|
16,233
|
191,434
|
-10,171
|
233,282
|
-25,855
|
19,447
|
104,749
|
217,459
|
-595
|
6,827
|
170,385
|
-29,825
|
-30,781
|
-22,742
|
125,499
|
17,457
|
-26,885
|
69,755
|
101,342
|
19,255
|
-9,842
|
-27,259
|
96,264
|
71,229
|
-17,972
|
-33,768
|
-18,729
|
356,508
|
-27,852
|
-45,440
|
310,610
|
-23,585
|
50,773
|
-48,910
|
77,631
|
192,034
|
-19,989
|
105,118
|
395,930
|
63,391
|
|
資本的支出
|
-650
|
-782
|
-931
|
-895
|
-697
|
-1,312
|
-531
|
-499
|
-949
|
-1,642
|
-1,552
|
-1,859
|
-1,220
|
-246
|
-1,730
|
-838
|
-491
|
-506
|
-1,865
|
-1,594
|
-672
|
-1,211
|
-2,405
|
-268
|
-557
|
-117
|
-1,129
|
-399
|
-1,143
|
-340
|
-694
|
-1,584
|
-1,278
|
-200
|
-1,447
|
-1,603
|
-2,168
|
-6,104
|
-1,918
|
-387
|
-550
|
-940
|
-634
|
-337
|
-425
|
-110
|
-2,284
|
-1,209
|
-1,394
|
-564
|
-1,101
|
-444
|
-559
|
-925
|
-3,921
|
-14,508
|
-574
|
-589
|
-217
|
|
投資キャッシュフロー
|
11,591
|
-85,162
|
-8,731
|
-1,364
|
32,859
|
-63,916
|
-19,614
|
-27,497
|
89,413
|
20,664
|
100,220
|
-25,655
|
-102,107
|
-30,399
|
-83,708
|
22,110
|
-184,812
|
-4,355
|
-46,918
|
275,334
|
-89,062
|
-391,581
|
-13,696
|
-206,981
|
33,069
|
8,315
|
-54,700
|
11,518
|
110,964
|
-125,245
|
72,747
|
173,037
|
-18,524
|
89,681
|
24,062
|
-94,536
|
88,302
|
-15,742
|
-288,070
|
-47,026
|
51,509
|
-17,032
|
192,188
|
107,602
|
35,113
|
-265,914
|
-191,507
|
-14,463
|
-53,082
|
-6,753
|
-10,872
|
16,775
|
80,723
|
41,852
|
-29,899
|
59,508
|
-81,728
|
-14,717
|
-103,343
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
4,540
|
4,548
|
4,570
|
4,470
|
4,348
|
69,689
|
4,118
|
4,121
|
4,043
|
4,045
|
8,032
|
7,433
|
7,232
|
7,179
|
7,093
|
7,068
|
6,923
|
6,858
|
10,286
|
10,292
|
10,402
|
10,413
|
12,148
|
12,155
|
12,164
|
12,153
|
11,996
|
11,629
|
11,160
|
10,894
|
10,897
|
10,747
|
10,762
|
10,781
|
10,782
|
10,786
|
10,739
|
10,794
|
10,739
|
10,741
|
10,803
|
10,380
|
10,382
|
10,384
|
9,449
|
9,273
|
10,348
|
10,226
|
10,147
|
10,052
|
11,374
|
11,557
|
15,577
|
15,507
|
18,041
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
25,325
|
52,420
|
74,949
|
0
|
0
|
-
|
-
|
-
|
79,568
|
50,731
|
19,841
|
18,480
|
7,358
|
40,399
|
18,596
|
5,690
|
0
|
0
|
0
|
0
|
-
|
6,024
|
3,148
|
34,336
|
66,997
|
108,986
|
62,283
|
0
|
25,000
|
349
|
0
|
0
|
0
|
5,750
|
5,391
|
11,859
|
7,000
|
-
|
-
|
0
|
0
|
203,381
|
42,489
|
56,858
|
36,976
|
28,868
|
34,802
|
3,056
|
0
|
5,249
|
26,168
|
35,252
|
35,650
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
230,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-9
|
0
|
94,909
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
1,590
|
137,479
|
0
|
2,373
|
1,284
|
0
|
14
|
199
|
|
財務キャッシュフロー
|
3,002
|
16,214
|
-1,396
|
206,886
|
-1,492
|
-1,748
|
-28,264
|
-56,521
|
-79,258
|
-68,899
|
-2,670
|
-31,629
|
-1,295
|
-11,148
|
-86,287
|
234,752
|
-20,647
|
-25,694
|
-7,295
|
-277,467
|
-25,291
|
-12,474
|
-2,674
|
-32,165
|
-10,637
|
-10,459
|
-13,302
|
-26,456
|
-11,493
|
-44,148
|
-78,960
|
-114,377
|
67,817
|
-12,148
|
-30,616
|
-105,952
|
-10,503
|
-10,836
|
-5,565
|
-19,870
|
-13,209
|
-21,211
|
-20,180
|
-13,041
|
54,034
|
-11,564
|
-10,825
|
-218,136
|
-53,316
|
-69,017
|
-48,294
|
-49,319
|
-184,008
|
-17,698
|
-21,368
|
-42,951
|
-42,669
|
-61,419
|
-54,410
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
188,113
|
-34,497
|
104,544
|
395,341
|
63,174
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74.4
|
-16.4
|
34.8
|
240.1
|
39.9
|