|
(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
|
3Q21
|
1Q22
|
3Q21
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q24
|
2Q24
|
4Q25
|
|
株式報酬費用
|
3,042
|
3,334
|
3,187
|
2,535
|
3,113
|
3,435
|
3,303
|
2,651
|
3,270
|
3,961
|
2,805
|
3,047
|
3,136
|
3,651
|
3,201
|
3,302
|
3,281
|
3,827
|
3,496
|
3,485
|
3,367
|
3,875
|
3,656
|
3,593
|
3,612
|
4,445
|
3,822
|
3,971
|
4,030
|
4,759
|
4,354
|
3,882
|
4,269
|
5,074
|
4,482
|
4,338
|
4,463
|
5,002
|
4,395
|
4,423
|
4,430
|
5,439
|
4,575
|
4,581
|
4,737
|
5,702
|
4,509
|
-
|
4,027
|
-
|
5,478
|
4,722
|
4,124
|
4,359
|
6,357
|
5,139
|
-
|
6,485
|
|
営業キャッシュフロー
|
86,012
|
63,009
|
6,524
|
87,029
|
84,111
|
103,216
|
20,797
|
91,252
|
103,929
|
111,726
|
23,672
|
90,960
|
122,783
|
108,513
|
42,845
|
108,132
|
127,261
|
140,674
|
58,596
|
105,189
|
126,041
|
137,042
|
35,700
|
115,525
|
138,922
|
152,931
|
67,599
|
137,778
|
145,858
|
165,090
|
76,564
|
140,195
|
149,674
|
198,572
|
98,795
|
127,070
|
175,876
|
201,709
|
65,515
|
183,237
|
225,078
|
250,869
|
158,877
|
245,535
|
263,307
|
241,106
|
90,837
|
-
|
153,262
|
-
|
281,505
|
189,987
|
257,506
|
254,666
|
266,187
|
194,449
|
-
|
225,585
|
|
資本的支出
|
-18,761
|
-35,379
|
-17,559
|
-22,958
|
-23,989
|
-33,994
|
-18,529
|
-24,704
|
-21,059
|
-31,296
|
-19,018
|
-17,763
|
-20,219
|
-25,349
|
-16,716
|
-20,404
|
-24,288
|
-27,980
|
-18,539
|
-17,384
|
-20,833
|
-25,750
|
-14,348
|
-14,510
|
-22,376
|
-72,723
|
-21,015
|
-27,514
|
-37,297
|
-41,600
|
-29,774
|
-31,812
|
-35,079
|
-46,061
|
-22,404
|
-22,295
|
-26,928
|
-25,714
|
-18,835
|
-18,254
|
-20,339
|
-35,066
|
-24,605
|
-22,758
|
-
|
-45,189
|
-19,151
|
-15,028
|
-23,196
|
-
|
-32,416
|
-17,391
|
-23,810
|
-21,421
|
-41,276
|
-17,255
|
-
|
-41,504
|
|
投資キャッシュフロー
|
-18,706
|
-26,051
|
-32,945
|
-21,615
|
-43,109
|
-34,622
|
-18,442
|
-26,179
|
-21,425
|
-31,214
|
-18,982
|
-17,897
|
-20,126
|
-27,794
|
-16,918
|
-23,161
|
-24,281
|
-30,084
|
-27,081
|
-21,826
|
-24,100
|
-27,744
|
-16,414
|
-15,480
|
-126,629
|
-72,933
|
-10,700
|
-29,350
|
-140,068
|
-37,226
|
-22,463
|
-28,051
|
-44,084
|
-44,346
|
-17,530
|
-27,683
|
-31,269
|
-22,601
|
-34,453
|
-16,134
|
-19,458
|
-30,315
|
-191,453
|
-34,592
|
-
|
-248,810
|
-7,112
|
-
|
-22,386
|
160,747
|
-35,501
|
-8,935
|
-21,832
|
-37,643
|
-51,052
|
-6,907
|
-
|
-40,405
|
|
自己株式の取得による支出
|
76,000
|
91,204
|
57,179
|
57,000
|
57,000
|
33,399
|
63,721
|
72,045
|
72,084
|
70,822
|
72,300
|
72,544
|
72,569
|
77,563
|
82,498
|
101,480
|
112,498
|
117,524
|
123,745
|
123,728
|
123,750
|
123,743
|
125,000
|
124,997
|
124,997
|
124,998
|
124,997
|
124,952
|
85,049
|
64,999
|
118,750
|
118,749
|
118,750
|
118,750
|
186,250
|
186,250
|
186,249
|
216,250
|
200,000
|
0
|
199,999
|
374,999
|
262,500
|
212,499
|
-
|
499,999
|
275,000
|
-
|
249,999
|
25,000
|
176,002
|
212,499
|
-
|
200,000
|
212,500
|
218,749
|
224,998
|
143,749
|
|
財務キャッシュフロー
|
-39,354
|
266,422
|
-34,560
|
-125,795
|
-105,970
|
-94,144
|
-83,770
|
-84,734
|
-113,593
|
-84,300
|
-12,833
|
-45,331
|
-131,451
|
-61,501
|
-22,138
|
-89,913
|
-86,232
|
-149,825
|
-40,248
|
-9,536
|
-124,080
|
-133,168
|
-8,465
|
-94,219
|
18,438
|
-61,679
|
-53,945
|
-128,515
|
15,205
|
-152,275
|
-107,683
|
-20,835
|
-146,048
|
-113,456
|
-136,199
|
-100,690
|
-145,275
|
-95,204
|
87,284
|
-362,361
|
-182,359
|
-286,472
|
46,680
|
-177,291
|
-
|
-337,220
|
-64,485
|
-122,718
|
-137,635
|
-
|
-248,973
|
-179,085
|
-
|
-262,135
|
-223,693
|
-184,145
|
-191,064
|
-192,136
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
-
|
|
|
|
233,245
|
224,911
|
177,194
|
-
|
184,081
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
-
|
|
|
|
24.4
|
21.5
|
20.1
|
-
|
16.3
|