|
(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
|
9,893
|
8,797
|
9,201
|
9,728
|
10,486
|
11,244
|
9,651
|
11,753
|
14,175
|
15,393
|
13,852
|
17,440
|
19,737
|
44,383
|
39,439
|
40,435
|
41,212
|
42,549
|
43,116
|
42,240
|
43,841
|
45,543
|
42,939
|
45,830
|
42,710
|
42,793
|
40,758
|
38,556
|
40,451
|
36,858
|
36,299
|
34,635
|
34,713
|
31,985
|
30,765
|
31,468
|
31,409
|
33,953
|
31,818
|
30,634
|
29,798
|
30,193
|
109,835
|
121,504
|
121,130
|
116,631
|
110,540
|
108,959
|
110,356
|
106,833
|
103,822
|
101,309
|
100,277
|
97,718
|
98,681
|
99,875
|
99,576
|
91,161
|
89,543
|
|
株式報酬費用
|
-
|
148
|
135
|
123
|
120
|
172
|
186
|
196
|
268
|
579
|
626
|
78
|
274
|
984
|
1,200
|
1,061
|
1,028
|
1,150
|
1,341
|
1,241
|
1,332
|
1,359
|
1,282
|
1,552
|
1,570
|
1,747
|
1,118
|
1,639
|
1,382
|
994
|
854
|
1,283
|
1,422
|
1,311
|
1,359
|
1,024
|
1,562
|
-
|
-
|
1,702
|
1,885
|
2,080
|
1,030
|
2,624
|
2,979
|
2,606
|
2,071
|
2,571
|
2,562
|
2,630
|
2,353
|
2,488
|
2,898
|
2,665
|
2,689
|
2,341
|
2,879
|
2,769
|
2,815
|
|
営業キャッシュフロー
|
-
|
5,895
|
11,325
|
5,346
|
5,817
|
9,546
|
2,562
|
12,654
|
12,395
|
11,969
|
15,077
|
6,459
|
16,355
|
-12,246
|
31,611
|
45,083
|
40,813
|
51,926
|
31,515
|
32,386
|
48,559
|
39,761
|
34,227
|
35,587
|
45,512
|
40,998
|
31,561
|
36,259
|
45,778
|
36,996
|
35,350
|
32,310
|
37,348
|
36,509
|
31,795
|
21,873
|
27,965
|
-
|
-
|
31,305
|
36,094
|
36,432
|
-3,480
|
49,583
|
104,739
|
108,107
|
116,854
|
63,603
|
116,822
|
110,752
|
103,471
|
53,581
|
142,105
|
112,363
|
110,979
|
74,060
|
132,834
|
116,181
|
106,584
|
|
資本的支出
|
-
|
-20,663
|
-13,513
|
-13,568
|
-18,081
|
-37,151
|
-45,355
|
-32,746
|
-20,677
|
-21,655
|
-37,504
|
-20,314
|
-18,638
|
-33,393
|
-22,208
|
-22,569
|
-25,320
|
-22,048
|
-22,627
|
-21,445
|
-22,778
|
-24,129
|
-25,967
|
-23,784
|
-11,163
|
-24,756
|
-10,823
|
-18,070
|
-16,530
|
-12,687
|
-12,017
|
-11,549
|
-13,690
|
-12,367
|
-15,672
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-20,348
|
-17,861
|
18,395
|
-11,685
|
-22,876
|
-55,460
|
-49,647
|
-104,477
|
-29,316
|
-331,461
|
4,212
|
-17,700
|
102,648
|
97,766
|
104,431
|
-121,629
|
-95,974
|
28,775
|
-24,585
|
-20,259
|
-22,248
|
-15,565
|
1,392
|
38,139
|
-16,481
|
-23,176
|
46,374
|
71,761
|
-14,540
|
44,738
|
-29,700
|
226,608
|
166,865
|
52,821
|
-7,094
|
-13,524
|
-
|
-
|
33,882
|
-133,348
|
-9,597
|
18,030
|
-62,183
|
130,829
|
-82,340
|
-31,455
|
-41,514
|
49,527
|
-63,496
|
-26,248
|
-289,338
|
134,737
|
-314,858
|
-29,532
|
227,837
|
-49,807
|
1,784
|
433,716
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
654
|
101
|
369
|
1
|
200
|
580
|
28
|
0
|
319
|
0
|
31
|
0
|
328
|
132
|
20
|
53
|
1,002
|
0
|
-
|
-
|
452
|
6
|
0
|
14,573
|
939
|
205
|
0
|
391
|
730
|
1
|
36
|
0
|
867
|
0
|
40
|
0
|
1,146
|
25
|
22
|
146
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300,000
|
0
|
0
|
25,000
|
175,000
|
0
|
0
|
40,000
|
80,000
|
40,000
|
325,000
|
10,000
|
162,000
|
131,095
|
39,000
|
37,000
|
385,345
|
0
|
347,648
|
0
|
103,000
|
593,539
|
0
|
120,000
|
|
長期借入金の返済による支出
|
-
|
139,723
|
22,424
|
76,799
|
150,643
|
12,917
|
82,285
|
1,728
|
86,332
|
128,614
|
125,357
|
27,137
|
2,694
|
101,955
|
153,458
|
90,927
|
223,450
|
238,878
|
281,764
|
41,308
|
119,289
|
370,503
|
58,401
|
37,170
|
72,730
|
8,900
|
10,356
|
101,400
|
142,500
|
1,091
|
306,388
|
1,159
|
239,641
|
177,500
|
52,215
|
549
|
100,727
|
150,494
|
50,707
|
25,568
|
25,950
|
578
|
25,495
|
42,201
|
213,565
|
302,385
|
10,812
|
199,336
|
161,826
|
105,987
|
77,261
|
41,269
|
150,911
|
121,284
|
1,292
|
420,300
|
480,308
|
81,316
|
36,324
|
|
財務キャッシュフロー
|
-
|
16,101
|
7,336
|
-18,217
|
-1,403
|
14,964
|
55,446
|
39,159
|
90,530
|
16,377
|
322,387
|
3,071
|
-7,903
|
-81,817
|
-116,764
|
-66,596
|
24,192
|
16,879
|
-69,361
|
-18,374
|
-13,705
|
-26,622
|
-27,581
|
-34,212
|
-78,657
|
-19,687
|
-16,768
|
-76,261
|
-112,755
|
-24,772
|
-75,598
|
3,834
|
-256,372
|
-212,918
|
-81,793
|
298,040
|
-128,263
|
-
|
-
|
120,757
|
-41,196
|
-17,116
|
-17,986
|
-5,573
|
-218,606
|
-28,412
|
-59,936
|
-91,364
|
-84,090
|
-123,896
|
-94,107
|
283,291
|
-206,811
|
166,758
|
-71,153
|
-380,317
|
49,676
|
-213,321
|
-154,388
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|