|
(単位:千ドル)
|
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
|
23,664
|
26,784
|
23,867
|
24,204
|
18,368
|
20,484
|
18,054
|
18,231
|
18,597
|
19,377
|
18,775
|
20,266
|
19,672
|
19,677
|
13,154
|
13,355
|
12,820
|
12,932
|
12,727
|
12,936
|
12,843
|
11,809
|
11,806
|
13,507
|
20,201
|
22,944
|
65,614
|
38,465
|
50,491
|
62,140
|
67,111
|
72,914
|
75,128
|
74,575
|
75,088
|
75,944
|
75,662
|
75,654
|
75,914
|
75,910
|
75,668
|
77,688
|
76,165
|
75,661
|
75,681
|
76,397
|
75,745
|
75,819
|
114,569
|
76,825
|
52,787
|
49,744
|
50,776
|
51,160
|
51,447
|
51,667
|
52,837
|
52,975
|
52,728
|
|
株式報酬費用
|
-
|
-
|
-
|
122
|
189
|
236
|
6,785
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,327
|
4,063
|
4,134
|
3,614
|
3,698
|
4,097
|
4,765
|
4,154
|
4,906
|
7,633
|
7,548
|
6,695
|
8,240
|
9,684
|
13,702
|
12,106
|
12,766
|
16,791
|
15,945
|
11,953
|
14,000
|
19,347
|
17,679
|
12,431
|
11,748
|
19,089
|
13,155
|
7,587
|
|
営業キャッシュフロー
|
-
|
47,841
|
51,538
|
36,385
|
53,004
|
43,326
|
41,308
|
57,196
|
43,066
|
44,070
|
-
|
42,465
|
48,732
|
62,138
|
61,537
|
51,531
|
41,183
|
70,224
|
54,541
|
47,019
|
61,816
|
55,724
|
60,640
|
63,864
|
56,002
|
-
|
-
|
58,277
|
82,811
|
84,450
|
-
|
48,120
|
15,968
|
-
|
55,692
|
40,813
|
63,719
|
74,605
|
70,630
|
50,766
|
75,201
|
87,170
|
89,737
|
65,770
|
99,795
|
88,893
|
90,271
|
68,942
|
87,048
|
71,116
|
87,807
|
71,426
|
81,114
|
118,626
|
104,789
|
61,081
|
129,615
|
100,782
|
108,595
|
|
資本的支出
|
-
|
-69,473
|
-119,060
|
-34,791
|
-151,913
|
-34,639
|
-220,311
|
-19,244
|
-132,444
|
-111,757
|
-140,102
|
-58,519
|
-49,554
|
-36,856
|
-296,136
|
-50,053
|
-124,153
|
-77,591
|
-243,013
|
-75,822
|
-80,980
|
-74,989
|
-173,896
|
-48,944
|
-119,228
|
-122,540
|
-109,395
|
-82,961
|
-132,070
|
-79,698
|
-96,661
|
-34,643
|
-57,938
|
-10,175
|
-15,063
|
-9,487
|
-9,168
|
-10,612
|
-9,422
|
-9,417
|
-9,812
|
-8,787
|
-14,131
|
-13,568
|
-17,450
|
-13,738
|
-26,511
|
-22,905
|
-22,382
|
-11,998
|
-16,202
|
-14,564
|
-12,442
|
-18,616
|
-24,268
|
-24,546
|
-20,710
|
-21,535
|
-33,489
|
|
投資キャッシュフロー
|
-
|
-69,473
|
-118,993
|
-34,791
|
-151,913
|
-34,639
|
-222,199
|
-90,934
|
-145,154
|
-106,247
|
-
|
-52,661
|
-143,145
|
-89,120
|
-341,328
|
-59,463
|
-132,279
|
-21,589
|
-226,043
|
2,357
|
-32,308
|
-51,415
|
-160,994
|
-42,616
|
-107,655
|
-
|
-
|
-91,245
|
-311,813
|
120,807
|
-
|
-44,643
|
-57,938
|
-10,175
|
-15,063
|
-9,487
|
-9,168
|
-10,612
|
-17,203
|
-9,417
|
-9,520
|
-4,807
|
-12,638
|
-13,568
|
-67,450
|
-13,738
|
-26,511
|
-32,905
|
-22,382
|
-11,998
|
-16,202
|
-14,564
|
-123,155
|
-18,616
|
-24,268
|
-24,546
|
-20,710
|
-21,535
|
-33,489
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,750
|
1,750
|
1,750
|
1,750
|
1,750
|
1,750
|
4,609
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59,335
|
63,133
|
2,638
|
38,336
|
134,166
|
34,998
|
80,229
|
7,666
|
53,123
|
66,642
|
75,374
|
51,880
|
57,240
|
97,561
|
129,802
|
123,122
|
70,478
|
65,595
|
50,432
|
-30
|
|
財務キャッシュフロー
|
-
|
42,698
|
78,988
|
8,968
|
118,643
|
14,050
|
245,910
|
-15,370
|
93,626
|
62,326
|
-
|
8,338
|
246,257
|
-2,225
|
186,474
|
14,576
|
72,345
|
43,767
|
66,378
|
52,068
|
49,887
|
2,705
|
97,491
|
-6,462
|
970
|
-
|
-
|
264,556
|
-25,006
|
2,097
|
-
|
-1,360
|
-56,081
|
-71,240
|
-184,599
|
-186,025
|
-3,058
|
603
|
294
|
-63,264
|
-67,958
|
-8,509
|
-42,738
|
-141,326
|
-39,442
|
-83,025
|
-111,187
|
-77,961
|
-86,980
|
-93,430
|
-68,681
|
45,524
|
-68,369
|
-3,310
|
-144,326
|
-81,063
|
-81,545
|
-69,820
|
-67,482
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80,521
|
36,535
|
108,905
|
79,247
|
75,106
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.8
|
17.0
|
50.2
|
34.9
|
35.3
|