|
(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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
10,113
|
9,836
|
10,167
|
10,604
|
10,378
|
10,600
|
10,065
|
-
|
10,800
|
10,940
|
11,796
|
14,088
|
10,042
|
10,218
|
10,258
|
10,461
|
10,525
|
10,294
|
10,186
|
10,380
|
10,812
|
10,887
|
10,680
|
10,402
|
11,657
|
12,154
|
12,306
|
12,317
|
14,573
|
16,144
|
17,665
|
17,555
|
18,243
|
18,296
|
21,939
|
21,777
|
21,784
|
22,060
|
21,369
|
20,987
|
20,689
|
20,957
|
21,072
|
20,598
|
20,490
|
20,125
|
20,313
|
20,245
|
17,107
|
20,345
|
25,807
|
29,323
|
29,764
|
32,063
|
28,778
|
28,492
|
33,101
|
32,051
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
244
|
232
|
239
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
31,737
|
60,314
|
14,347
|
24,068
|
81,970
|
64,213
|
63,090
|
34,379
|
87,860
|
87,482
|
27,128
|
95,778
|
85,493
|
69,535
|
4,381
|
80,135
|
77,162
|
73,280
|
56,552
|
66,629
|
65,167
|
-
|
74,267
|
113,714
|
71,509
|
93,944
|
34,208
|
58,409
|
-
|
65,044
|
10,040
|
55,740
|
35,365
|
96,766
|
19,132
|
131,484
|
82,631
|
103,965
|
64,461
|
29,836
|
122,023
|
67,834
|
6,781
|
17,585
|
-8,404
|
92,658
|
109,915
|
152,475
|
142,826
|
171,607
|
102,839
|
114,964
|
116,552
|
185,237
|
120,313
|
161,077
|
142,409
|
145,168
|
|
資本的支出
|
-7,107
|
-11,263
|
-24,151
|
-10,639
|
-7,981
|
-10,744
|
-7,432
|
-9,535
|
-8,477
|
-13,309
|
-16,109
|
-15,740
|
-
|
-11,313
|
-9,251
|
-11,403
|
-18,295
|
-20,767
|
-20,424
|
-29,623
|
-34,159
|
-42,293
|
-28,446
|
-35,843
|
-37,417
|
-41,168
|
-46,346
|
-38,865
|
-35,762
|
-27,740
|
-22,797
|
-19,804
|
-12,535
|
-19,502
|
-10,353
|
-12,866
|
-13,913
|
-22,302
|
-20,106
|
-19,982
|
-20,045
|
-33,183
|
-12,612
|
-15,195
|
-12,595
|
-15,767
|
-11,881
|
-14,125
|
-8,787
|
-13,500
|
-13,564
|
-14,969
|
-14,167
|
-14,619
|
-22,254
|
-21,558
|
-30,147
|
-57,474
|
|
投資キャッシュフロー
|
-13,986
|
-2,444
|
-23,282
|
-16,021
|
-19,144
|
-12,509
|
-6,645
|
-15,101
|
-3,958
|
-13,082
|
-14,776
|
-10,189
|
123,748
|
-10,319
|
-11,539
|
-13,531
|
-18,150
|
-23,386
|
-23,295
|
-27,290
|
-38,044
|
-
|
-32,133
|
-37,937
|
-32,123
|
-41,168
|
-48,346
|
-38,865
|
-
|
-27,740
|
-22,797
|
-7,654
|
-10,112
|
-19,468
|
-10,353
|
-12,866
|
-13,913
|
-22,302
|
-20,106
|
-20,909
|
-45
|
-33,183
|
359,447
|
-15,195
|
-12,595
|
-15,767
|
-11,881
|
-14,125
|
-8,787
|
-13,500
|
-697,488
|
-12,524
|
-14,167
|
-14,619
|
-13,016
|
-16,279
|
-20,344
|
-241,445
|
|
配当金の支払額
|
5,359
|
6,212
|
903
|
6,398
|
15,233
|
10,054
|
10,054
|
10,053
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
9,749
|
32,548
|
27,427
|
4,085
|
54,380
|
12,201
|
0
|
0
|
0
|
-
|
22,508
|
4,290
|
14,358
|
51,039
|
77,061
|
85,806
|
46,469
|
39,173
|
1,042
|
6,958
|
172,609
|
14,315
|
35,815
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
632
|
122,684
|
25,333
|
83,367
|
0
|
0
|
0
|
-
|
79,473
|
20,527
|
1,434
|
0
|
37,347
|
53,435
|
59,972
|
56,716
|
28,479
|
14,385
|
0
|
0
|
0
|
0
|
0
|
-
|
57,064
|
20,154
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
350,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
50,000
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-15,346
|
-57,662
|
7,553
|
3,561
|
-67,530
|
-54,672
|
-35,343
|
-41,102
|
-55,420
|
-65,081
|
-33,810
|
-74,709
|
-41,608
|
-69,716
|
-85,422
|
-101,751
|
-24,693
|
-83,504
|
-11,485
|
-36,361
|
-39,564
|
-
|
-12,840
|
-38,965
|
-8,964
|
-42,608
|
71,812
|
5,674
|
-
|
-57,701
|
641
|
-7,948
|
13,257
|
-151,377
|
-4,120
|
-123,567
|
-60,892
|
-19,500
|
-5,894
|
-86,746
|
-107,570
|
-31,253
|
-365,849
|
-5,847
|
15,557
|
-83,218
|
-97,051
|
-78,678
|
-159,811
|
-152,054
|
601,391
|
-130,908
|
-113,451
|
-171,227
|
-68,466
|
-195,742
|
-85,899
|
70,970
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
170,618
|
98,059
|
139,519
|
112,262
|
87,694
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.1
|
14.0
|
20.0
|
16.3
|
13.8
|