|
(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
|
32,113
|
34,021
|
31,531
|
32,768
|
32,620
|
32,547
|
27,227
|
27,044
|
27,585
|
27,615
|
24,757
|
24,274
|
24,718
|
25,096
|
25,592
|
25,014
|
24,627
|
23,230
|
19,339
|
19,421
|
19,754
|
17,479
|
16,674
|
18,807
|
16,082
|
16,755
|
14,378
|
15,090
|
16,532
|
17,215
|
31,072
|
30,907
|
30,449
|
30,069
|
28,427
|
28,641
|
28,623
|
28,709
|
24,031
|
24,199
|
24,076
|
24,984
|
21,810
|
21,109
|
21,333
|
19,901
|
16,837
|
16,414
|
17,361
|
16,151
|
14,463
|
13,905
|
13,645
|
13,750
|
12,744
|
13,519
|
14,716
|
15,298
|
12,068
|
12,114
|
12,039
|
13,296
|
|
株式報酬費用
|
5,101
|
4,885
|
4,975
|
4,543
|
2,883
|
4,010
|
4,198
|
5,058
|
5,063
|
5,193
|
5,096
|
5,026
|
4,154
|
4,574
|
4,584
|
4,870
|
3,249
|
5,157
|
4,108
|
3,889
|
2,882
|
3,210
|
3,900
|
3,978
|
5,422
|
4,735
|
5,211
|
4,924
|
5,119
|
6,153
|
8,095
|
8,524
|
6,450
|
8,194
|
7,205
|
6,578
|
7,281
|
5,896
|
8,482
|
7,099
|
5,057
|
4,415
|
6,498
|
6,088
|
5,665
|
5,367
|
6,127
|
6,405
|
4,884
|
4,465
|
6,919
|
6,775
|
6,837
|
7,826
|
11,429
|
10,416
|
10,222
|
11,807
|
16,558
|
16,838
|
14,423
|
14,630
|
|
営業キャッシュフロー
|
50,030
|
87,475
|
36,013
|
51,679
|
66,109
|
98,557
|
54,003
|
38,387
|
44,613
|
68,087
|
595
|
18,379
|
-
|
39,544
|
66,761
|
430
|
49,347
|
16,435
|
-3,955
|
21,522
|
2,587
|
53,196
|
33,805
|
-
|
30,754
|
-
|
63,257
|
30,187
|
21,057
|
-
|
-24,448
|
41,327
|
50,504
|
-
|
24,924
|
53,139
|
50,037
|
44,740
|
18,894
|
6,892
|
44,785
|
38,943
|
49,955
|
72,725
|
18,467
|
13,647
|
7,591
|
15,065
|
14,874
|
-13,030
|
1,429
|
41,560
|
34,087
|
47,895
|
41,308
|
51,717
|
65,301
|
79,849
|
72,117
|
96,685
|
117,829
|
119,321
|
|
資本的支出
|
-17,791
|
-17,315
|
-11,250
|
-17,462
|
-17,087
|
-14,277
|
-12,043
|
-11,504
|
-10,731
|
-16,265
|
-14,765
|
-14,130
|
-15,653
|
-15,472
|
-8,564
|
-10,839
|
-12,657
|
-12,435
|
-9,472
|
-11,520
|
-12,332
|
-10,594
|
-8,791
|
-11,093
|
-10,679
|
-12,980
|
-9,122
|
-12,776
|
-11,595
|
-16,002
|
-17,433
|
-11,876
|
-13,184
|
-17,459
|
-11,415
|
-15,096
|
-18,059
|
-16,179
|
-12,602
|
-16,447
|
-7,248
|
-9,911
|
-11,412
|
-9,064
|
-7,305
|
-6,901
|
-5,369
|
-5,294
|
-4,223
|
-4,861
|
-6,902
|
-5,596
|
-5,806
|
-8,580
|
-7,145
|
-7,110
|
-6,623
|
-9,684
|
-4,639
|
-6,017
|
-4,421
|
-7,814
|
|
投資キャッシュフロー
|
-16,874
|
-16,179
|
-25,774
|
-17,060
|
-16,966
|
-18,941
|
-12,620
|
-86,539
|
-10,988
|
-15,298
|
-15,569
|
-13,945
|
-
|
-15,068
|
-8,397
|
-10,950
|
-12,906
|
-9,243
|
-9,590
|
-10,709
|
-18,234
|
-10,418
|
-8,233
|
-13,576
|
-10,963
|
-14,756
|
-9,200
|
-112,631
|
-10,500
|
-15,848
|
-819,821
|
-12,519
|
-13,409
|
-16,909
|
-11,116
|
-5,622
|
-
|
-13,587
|
-9,257
|
-19,902
|
-4,313
|
-7,564
|
-5,806
|
-8,709
|
-7,304
|
-13,065
|
50,949
|
-3,934
|
-3,521
|
-2,978
|
-7,658
|
-5,562
|
-5,783
|
-4,305
|
-41,146
|
-6,674
|
-6,567
|
-9,025
|
-4,634
|
-6,017
|
-6,143
|
-332,858
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
10,594
|
15,382
|
14,724
|
6,741
|
200
|
15,926
|
7,440
|
3,411
|
2,948
|
4,216
|
8,160
|
24,341
|
16,341
|
6,844
|
12,093
|
3,005
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,534
|
16,466
|
0
|
0
|
664
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,972
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
48,639
|
52,919
|
2,711
|
748,674
|
43,750
|
13,750
|
53,752
|
33,750
|
13,750
|
18,750
|
3,750
|
30,625
|
20,625
|
30,625
|
20,625
|
17,500
|
33,688
|
22,373
|
0
|
7,813
|
32,812
|
23,406
|
2,812
|
2,813
|
50,088
|
2,813
|
17,812
|
4,219
|
4,219
|
32,395
|
59,839
|
90,063
|
181,062
|
44,063
|
28,125
|
28,125
|
37,344
|
-
|
-
|
-
|
-
|
475,000
|
440,000
|
31,094
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-31,617
|
-47,714
|
-52,366
|
-1,030
|
-82,715
|
-73,342
|
-23,226
|
1,884
|
-47,174
|
-9,012
|
-17,243
|
-1,573
|
-
|
-21,354
|
-35,507
|
-20,173
|
-23,675
|
-12,522
|
25,923
|
624
|
1,808
|
-20,615
|
-25,035
|
-3,906
|
-1,755
|
-32,327
|
-2,253
|
19,778
|
-3,356
|
287,790
|
501,839
|
-3,830
|
-89,653
|
-12,535
|
-23,243
|
-23,284
|
-
|
-23,927
|
401,737
|
226
|
627
|
-414,166
|
324,581
|
-432,725
|
-28,664
|
-16,079
|
-17,105
|
-2,971
|
680
|
659
|
-95
|
865
|
-3,409
|
-869
|
1,077
|
575,762
|
-754
|
3,488
|
1,761
|
2,990
|
-2,914
|
-99,299
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,165
|
67,478
|
90,668
|
113,408
|
111,507
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.4
|
11.1
|
14.9
|
19.5
|
19.5
|