|
(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
|
14,062
|
14,935
|
15,206
|
16,143
|
15,740
|
14,962
|
15,579
|
16,206
|
16,435
|
17,114
|
17,397
|
17,158
|
17,326
|
17,002
|
17,931
|
17,969
|
17,117
|
16,590
|
16,032
|
15,686
|
16,179
|
16,110
|
15,625
|
16,607
|
16,263
|
16,578
|
16,166
|
15,840
|
18,451
|
17,658
|
18,134
|
18,189
|
17,623
|
18,400
|
18,901
|
20,351
|
21,148
|
21,087
|
21,028
|
20,050
|
19,488
|
19,926
|
19,118
|
19,390
|
22,050
|
20,588
|
19,891
|
19,868
|
19,250
|
19,050
|
21,295
|
21,917
|
21,489
|
21,969
|
21,586
|
20,865
|
22,644
|
23,143
|
23,784
|
24,462
|
24,744
|
25,556
|
|
株式報酬費用
|
2,244
|
1,643
|
1,468
|
1,469
|
1,786
|
1,887
|
2,230
|
2,235
|
2,246
|
2,250
|
2,468
|
2,511
|
2,532
|
2,223
|
2,293
|
2,292
|
1,683
|
2,148
|
1,957
|
1,932
|
2,053
|
1,990
|
2,154
|
2,689
|
2,673
|
2,816
|
3,268
|
3,364
|
3,334
|
2,732
|
4,419
|
5,402
|
3,762
|
4,971
|
4,149
|
4,596
|
3,857
|
4,022
|
3,691
|
4,116
|
3,849
|
3,732
|
6,402
|
6,249
|
5,564
|
5,572
|
11,148
|
5,192
|
4,609
|
4,318
|
11,634
|
4,981
|
5,509
|
4,107
|
14,190
|
4,189
|
1,124
|
4,549
|
8,352
|
3,925
|
3,633
|
4,438
|
|
営業キャッシュフロー
|
55,971
|
53,264
|
16,738
|
28,838
|
-
|
63,140
|
79,164
|
81,722
|
82,455
|
84,143
|
-20,148
|
107,199
|
155,040
|
96,803
|
13,631
|
104,974
|
149,448
|
133,649
|
52,784
|
77,286
|
105,366
|
75,422
|
24,361
|
100,996
|
111,409
|
66,637
|
76,240
|
75,447
|
93,667
|
89,491
|
43,777
|
79,781
|
106,219
|
99,375
|
25,878
|
126,107
|
-
|
122,519
|
21,972
|
104,041
|
89,548
|
135,801
|
45,262
|
99,972
|
109,891
|
109,938
|
43,090
|
98,211
|
130,283
|
111,802
|
123,931
|
198,845
|
223,104
|
121,662
|
133,294
|
170,687
|
199,201
|
95,795
|
185,693
|
143,828
|
236,687
|
94,965
|
|
資本的支出
|
-19,718
|
-17,357
|
-15,503
|
-13,867
|
-21,380
|
-15,063
|
-12,567
|
-13,680
|
-13,060
|
-13,408
|
-15,138
|
-15,910
|
-28,643
|
-16,324
|
-14,506
|
-25,441
|
-15,483
|
-17,560
|
-12,456
|
-16,761
|
-10,970
|
-10,320
|
-8,885
|
-15,894
|
-14,598
|
-10,500
|
-12,037
|
-16,094
|
-10,828
|
-22,697
|
-14,657
|
-16,726
|
-17,363
|
-22,500
|
-16,251
|
-20,262
|
-17,038
|
-16,064
|
-11,828
|
-13,183
|
-12,105
|
-22,085
|
-9,936
|
-17,832
|
-18,672
|
-16,091
|
-18,672
|
-15,930
|
-17,699
|
-19,582
|
-18,787
|
-21,765
|
-25,907
|
-24,528
|
-26,256
|
-23,139
|
-35,722
|
-31,486
|
-26,949
|
-25,443
|
-31,636
|
-42,946
|
|
投資キャッシュフロー
|
-18,921
|
-34,756
|
-33,242
|
-13,160
|
-
|
-18,709
|
-34,253
|
-42,532
|
-16,376
|
-94,310
|
-15,582
|
-23,767
|
-28,699
|
-61,452
|
-13,759
|
-20,793
|
-3,946
|
-40,487
|
-9,245
|
-16,527
|
-46,203
|
-13,377
|
-8,427
|
-87,523
|
-14,341
|
-49,655
|
-42,959
|
-49,014
|
-157,823
|
-22,231
|
34,117
|
-18,616
|
32,772
|
-27,432
|
-13,949
|
-119,695
|
-
|
-14,028
|
-5,728
|
-13,065
|
-11,366
|
-19,054
|
-2,852
|
-99,582
|
-92,264
|
-10,658
|
-40,116
|
-14,889
|
-17,252
|
-432,434
|
-16,049
|
-60,297
|
-24,763
|
26,380
|
-25,940
|
-174,806
|
-134,611
|
-25,874
|
-22,303
|
-57,167
|
-134,805
|
-43,051
|
|
自己株式の取得による支出
|
10,036
|
16,722
|
905
|
12,404
|
14,321
|
9,367
|
20,098
|
20,040
|
20,017
|
20,863
|
12,780
|
56,897
|
43,964
|
54,238
|
51,021
|
68,312
|
130,070
|
57,775
|
102,853
|
55,615
|
139,336
|
101,690
|
102,488
|
100,445
|
85,661
|
53,409
|
403
|
7,345
|
15,264
|
20,152
|
14,724
|
35,508
|
71,245
|
80,173
|
75,584
|
85,330
|
61,028
|
70,751
|
109,762
|
3,213
|
223
|
257
|
28,459
|
25,229
|
50,160
|
60,678
|
104,579
|
25,119
|
26,518
|
25,077
|
32,158
|
53,076
|
45,355
|
68,176
|
110,405
|
50,415
|
50,392
|
52,539
|
106,694
|
127,130
|
52,664
|
51,820
|
|
長期借入れによる収入
|
33
|
87
|
0
|
-
|
-
|
-
|
914
|
0
|
0
|
4
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
8,697
|
2,500
|
150,000
|
203,869
|
1,411
|
224
|
37
|
0
|
350,000
|
15
|
0
|
19
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
382
|
7,691
|
894
|
349
|
355
|
343
|
83,031
|
1,193
|
1,311
|
153
|
147
|
77
|
73
|
153
|
1,435
|
73
|
65
|
1,726
|
2,103
|
3,559
|
1,077
|
206
|
255
|
196
|
16
|
14
|
12
|
22
|
3
|
2
|
3
|
3
|
1
|
100
|
3
|
2
|
1
|
101
|
2
|
9
|
1
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
169
|
400,170
|
169
|
169
|
169
|
0
|
100,000
|
0
|
|
財務キャッシュフロー
|
-34,218
|
-35,146
|
-11,632
|
-20,942
|
-
|
-3,399
|
-107,859
|
-28,345
|
-36,173
|
-44,461
|
-625
|
-72,527
|
-55,586
|
-65,446
|
-75,422
|
-87,015
|
-64,271
|
-87,647
|
-21,422
|
-39,911
|
10,054
|
-118,629
|
-104,791
|
5,474
|
-76,610
|
113,073
|
-17,643
|
-38,124
|
-38,161
|
-41,109
|
-38,486
|
-60,187
|
-97,846
|
-105,611
|
-105,510
|
-84,568
|
-
|
-69,483
|
-41,613
|
-114,079
|
-71,625
|
-18,824
|
-55,371
|
-53,624
|
-47,117
|
-65,828
|
-40,597
|
-81,769
|
-115,060
|
371,151
|
-111,316
|
-115,582
|
-84,484
|
-101,010
|
-125,400
|
-93,052
|
66,154
|
-92,342
|
-144,488
|
-173,221
|
-107,685
|
-36,493
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,309
|
158,744
|
118,385
|
205,051
|
52,019
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.3
|
15.8
|
10.9
|
19.3
|
4.8
|