|
(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
|
1Q23
|
1Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
6,815
|
8,651
|
8,425
|
8,303
|
8,158
|
7,980
|
7,986
|
7,925
|
8,146
|
7,645
|
7,845
|
7,932
|
7,615
|
7,372
|
7,459
|
7,656
|
7,196
|
7,610
|
6,937
|
8,727
|
6,982
|
9,038
|
9,156
|
8,576
|
8,919
|
-
|
8,752
|
8,984
|
9,929
|
-
|
9,671
|
9,536
|
9,378
|
-
|
9,326
|
9,466
|
9,547
|
-
|
9,640
|
9,786
|
9,856
|
-
|
10,504
|
11,584
|
14,182
|
-
|
14,165
|
13,922
|
13,796
|
-
|
14,572
|
-
|
-
|
15,559
|
16,046
|
15,958
|
-
|
16,251
|
18,099
|
18,585
|
-
|
|
株式報酬費用
|
1,471
|
1,460
|
2,686
|
1,957
|
1,613
|
1,476
|
2,918
|
2,377
|
1,603
|
3,112
|
5,195
|
2,754
|
1,198
|
1,190
|
5,165
|
1,645
|
1,077
|
1,166
|
4,981
|
1,806
|
144
|
668
|
5,498
|
1,453
|
1,341
|
919
|
6,325
|
1,908
|
1,435
|
2,090
|
5,606
|
2,085
|
1,904
|
2,644
|
2,745
|
3,340
|
4,044
|
3,630
|
3,522
|
830
|
-1,309
|
3,878
|
3,293
|
7,403
|
2,867
|
5,346
|
3,730
|
4,629
|
2,967
|
8,325
|
6,270
|
6,759
|
8,477
|
4,187
|
5,042
|
4,217
|
4,739
|
2,629
|
5,370
|
3,351
|
3,847
|
|
営業キャッシュフロー
|
13,564
|
30,041
|
10,643
|
8,037
|
19,726
|
46,852
|
33,432
|
31,597
|
24,005
|
61,442
|
6,056
|
15,721
|
42,929
|
46,075
|
9,397
|
5,913
|
35,492
|
56,229
|
-16,663
|
24,376
|
2,117
|
45,424
|
-11,006
|
23,528
|
18,915
|
103,457
|
96,390
|
49,892
|
42,964
|
41,090
|
17,353
|
48,029
|
120,815
|
77,690
|
1,217
|
36,328
|
50,705
|
76,712
|
13,607
|
69,424
|
27,124
|
96,400
|
45,616
|
38,298
|
46,229
|
69,002
|
24,523
|
15,453
|
63,927
|
53,552
|
-285,909
|
-
|
-
|
50,886
|
53,302
|
84,332
|
107,908
|
61,833
|
67,218
|
112,462
|
122,354
|
|
資本的支出
|
-7,852
|
-8,395
|
-7,387
|
-6,640
|
-7,303
|
-9,060
|
-8,044
|
-9,770
|
-7,135
|
-7,260
|
-7,452
|
-9,504
|
-9,258
|
-10,303
|
-7,204
|
-7,324
|
-9,705
|
-9,350
|
-7,469
|
-8,546
|
-9,133
|
-11,093
|
-5,819
|
-4,776
|
-5,551
|
-9,377
|
-1,442
|
-4,685
|
-5,603
|
-11,995
|
-3,241
|
-5,571
|
-9,808
|
-15,340
|
-4,897
|
-8,628
|
-9,998
|
-13,081
|
-6,562
|
-13,272
|
-12,864
|
-16,207
|
-9,582
|
-10,706
|
-10,675
|
-12,874
|
-7,976
|
-11,829
|
-8,948
|
-13,800
|
-8,402
|
-
|
-
|
-11,219
|
-14,341
|
-14,254
|
-14,409
|
-10,784
|
-29,334
|
-11,986
|
-16,334
|
|
投資キャッシュフロー
|
-7,826
|
-266,360
|
-7,354
|
-5,451
|
-5,047
|
6,149
|
-7,949
|
6,856
|
-7,055
|
-9,137
|
-7,405
|
-9,465
|
-8,011
|
-10,276
|
-7,204
|
-7,324
|
-9,705
|
-6,465
|
-7,469
|
-577
|
-9,133
|
-191,311
|
9,889
|
-3,519
|
-22,845
|
-9,283
|
-1,277
|
-4,173
|
-219,541
|
-14,210
|
-3,183
|
-2,570
|
-65,956
|
-12,686
|
-23,826
|
-40,116
|
-9,843
|
9,628
|
-26,082
|
-3,071
|
-22,548
|
-21,068
|
-52,509
|
-5,666
|
-344,412
|
-12,886
|
1,051
|
-6,649
|
1,203
|
-89
|
-8,367
|
-
|
-
|
-11,219
|
-14,267
|
-14,238
|
-14,031
|
-10,766
|
-217,107
|
-11,986
|
-17,775
|
|
配当金の支払額
|
9,074
|
9,132
|
9,142
|
9,533
|
9,535
|
9,531
|
9,550
|
10,350
|
10,361
|
20,729
|
10,372
|
11,161
|
11,161
|
11,300
|
11,181
|
11,320
|
11,542
|
11,543
|
11,553
|
11,969
|
11,926
|
11,932
|
11,936
|
12,348
|
12,391
|
12,399
|
12,455
|
13,369
|
13,376
|
13,337
|
13,390
|
14,591
|
14,624
|
14,643
|
14,652
|
16,282
|
16,281
|
16,308
|
16,331
|
16,721
|
16,759
|
16,767
|
16,820
|
17,247
|
17,255
|
17,264
|
17,292
|
18,109
|
18,046
|
18,050
|
18,045
|
-
|
-
|
18,490
|
20,099
|
20,081
|
20,089
|
20,033
|
20,848
|
20,757
|
20,706
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
51,000
|
70,500
|
35,500
|
44,000
|
58,000
|
46,000
|
104,100
|
71,000
|
58,000
|
62,000
|
219,000
|
84,000
|
53,000
|
50,000
|
98,000
|
93,000
|
177,000
|
142,456
|
170,264
|
64,400
|
98,000
|
50,000
|
101,500
|
81,000
|
309,000
|
145,500
|
137,500
|
111,000
|
92,000
|
122,000
|
133,000
|
242,000
|
246,000
|
243,000
|
378,000
|
203,000
|
198,000
|
208,000
|
370,017
|
235,716
|
736,001
|
297,999
|
263,000
|
309,000
|
226,000
|
212,000
|
801,000
|
-
|
-
|
326,000
|
272,000
|
270,644
|
280,999
|
246,000
|
354,686
|
236,026
|
306,986
|
|
長期借入金の返済による支出
|
-
|
30,000
|
-
|
-
|
58,000
|
113,500
|
57,500
|
62,000
|
56,000
|
71,000
|
98,100
|
56,000
|
69,000
|
83,666
|
203,000
|
79,000
|
64,000
|
75,667
|
77,000
|
96,000
|
52,000
|
66,525
|
156,757
|
81,439
|
78,460
|
126,916
|
198,119
|
109,181
|
108,300
|
144,167
|
147,000
|
144,000
|
130,167
|
149,000
|
119,000
|
219,000
|
270,000
|
272,500
|
350,000
|
240,000
|
194,000
|
247,000
|
318,000
|
260,729
|
454,146
|
313,682
|
258,000
|
277,000
|
236,000
|
252,000
|
505,588
|
-
|
-
|
331,010
|
280,250
|
308,387
|
324,250
|
253,466
|
182,000
|
285,918
|
355,000
|
|
財務キャッシュフロー
|
-22,330
|
248,451
|
2,626
|
-6,886
|
-15,690
|
-51,330
|
-30,349
|
-27,807
|
-8,283
|
-44,082
|
-3,932
|
1,934
|
-21,593
|
-34,649
|
4,570
|
-4,813
|
-20,616
|
-37,259
|
9,265
|
-22,142
|
113,076
|
64,750
|
3,253
|
-27,752
|
8,245
|
-81,587
|
-106,046
|
-36,474
|
175,120
|
-9,535
|
-24,616
|
-44,912
|
-54,327
|
-39,414
|
-6,542
|
5,281
|
-39,572
|
-43,791
|
-13,328
|
-52,848
|
-9,967
|
-50,386
|
31,639
|
-43,094
|
244,885
|
-29,505
|
-15,900
|
-13,873
|
-26,390
|
-57,187
|
272,771
|
-
|
-
|
-29,085
|
-38,633
|
-68,454
|
-72,517
|
-45,612
|
119,591
|
-71,805
|
-107,639
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
93,499
|
51,049
|
37,884
|
100,476
|
106,020
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
18.7
|
12.1
|
8.0
|
21.4
|
20.8
|