|
(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
|
6,321
|
5,843
|
5,781
|
6,032
|
6,213
|
7,266
|
7,113
|
7,687
|
7,925
|
8,091
|
9,144
|
9,870
|
10,461
|
10,491
|
10,370
|
10,361
|
11,356
|
13,903
|
13,612
|
15,549
|
16,918
|
18,149
|
19,584
|
20,241
|
24,185
|
25,254
|
25,614
|
25,735
|
25,116
|
26,414
|
26,163
|
26,518
|
28,709
|
29,891
|
20,033
|
19,809
|
19,608
|
19,410
|
18,673
|
14,393
|
7,195
|
7,692
|
8,031
|
8,106
|
8,151
|
7,859
|
8,769
|
8,775
|
8,956
|
9,136
|
8,953
|
8,945
|
9,211
|
9,062
|
10,308
|
8,791
|
6,254
|
6,873
|
5,332
|
5,313
|
5,551
|
5,631
|
|
株式報酬費用
|
-
|
6,594
|
6,512
|
6,693
|
6,832
|
7,055
|
7,036
|
6,053
|
7,352
|
7,996
|
7,284
|
7,808
|
8,097
|
8,099
|
8,071
|
7,778
|
8,065
|
7,805
|
7,836
|
7,928
|
8,196
|
8,169
|
8,913
|
8,327
|
8,649
|
8,111
|
7,536
|
7,245
|
7,752
|
7,040
|
9,875
|
10,524
|
8,945
|
9,359
|
10,989
|
9,961
|
8,022
|
6,379
|
8,035
|
5,784
|
22,301
|
2,922
|
3,717
|
5,735
|
5,495
|
4,021
|
4,435
|
4,336
|
4,120
|
3,236
|
3,009
|
3,126
|
3,164
|
3,024
|
3,067
|
1,952
|
4,110
|
2,739
|
3,641
|
3,909
|
5,150
|
5,345
|
|
営業キャッシュフロー
|
-
|
85,079
|
-14,461
|
95,303
|
100,079
|
90,098
|
-32,116
|
117,149
|
134,702
|
105,957
|
-18,387
|
127,235
|
157,931
|
138,619
|
-49,822
|
134,243
|
159,413
|
178,807
|
-53,684
|
146,133
|
172,116
|
104,136
|
-33,039
|
149,743
|
196,126
|
130,948
|
-21,763
|
137,576
|
199,930
|
195,635
|
-113,634
|
-
|
140,727
|
127,594
|
-56,817
|
119,652
|
156,181
|
127,621
|
-146,431
|
192,982
|
169,935
|
82,243
|
-82,188
|
70,442
|
67,202
|
75,042
|
-89,931
|
82,407
|
88,353
|
102,293
|
-100,644
|
92,606
|
81,116
|
73,003
|
-122,624
|
109,344
|
95,725
|
134,805
|
-116,111
|
138,131
|
138,115
|
114,604
|
|
投資キャッシュフロー
|
-
|
-277,600
|
-33,083
|
6,264
|
-79,185
|
-84,569
|
-29,391
|
-45,612
|
-134,442
|
-251,103
|
-15,635
|
-123,337
|
-79,810
|
-44,708
|
-74,214
|
-70,712
|
-217,654
|
-141,024
|
-43,566
|
-535,488
|
-244,332
|
-24,614
|
-76,144
|
-152,401
|
-543,364
|
-49,308
|
-127,460
|
-12,361
|
-247,656
|
-189,136
|
-22,176
|
-
|
-8,806
|
-94,989
|
-5,271
|
-14,479
|
-24,126
|
165,754
|
-20,220
|
-1,439
|
8,946
|
840,611
|
-10,364
|
14,089
|
-41,214
|
-15,584
|
-26,273
|
-13,352
|
-6,088
|
-11,241
|
-11,350
|
-10,398
|
-14,004
|
-12,424
|
-16,238
|
-12,892
|
-4,338
|
-1,938
|
-7,464
|
-7,154
|
6,604
|
-10,282
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
116,989
|
9,707
|
1,063
|
360,670
|
233,601
|
0
|
1,450
|
0
|
58,646
|
3,182
|
0
|
0
|
68,114
|
2,078
|
0
|
0
|
-
|
-
|
250,000
|
0
|
78,982
|
65,527
|
416
|
355
|
2,542
|
501
|
5,452
|
-2
|
1,994
|
251
|
2,474
|
0
|
1,166
|
64,434
|
21,400
|
1,500
|
775
|
11
|
133
|
-19
|
887
|
11
|
162
|
640
|
1,569
|
209
|
20,867
|
64,038
|
|
財務キャッシュフロー
|
-
|
157,385
|
36,342
|
-92,652
|
-9,109
|
-22,682
|
65,299
|
-81,779
|
53,718
|
100,302
|
47,167
|
-25,160
|
-75,042
|
-79,016
|
112,674
|
-65,593
|
112,350
|
-61,677
|
99,541
|
404,458
|
67,809
|
-88,865
|
113,102
|
-941
|
348,151
|
-78,747
|
135,364
|
-126,631
|
55,706
|
25,298
|
116,549
|
-
|
-135,516
|
-30,321
|
66,664
|
-107,085
|
-143,150
|
-209,499
|
366,039
|
-366,650
|
-2,885
|
586
|
-761,661
|
851
|
-131
|
825
|
-256,457
|
-62,146
|
-82,662
|
-86,289
|
108,567
|
-78,931
|
-50,604
|
-4,747
|
76,204
|
-82,655
|
-3,071
|
-4,963
|
-6,035
|
-4,259
|
-28,562
|
-68,638
|