|
(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
|
30,100
|
30,134
|
28,648
|
29,547
|
29,402
|
28,857
|
32,628
|
25,183
|
24,727
|
21,237
|
21,800
|
21,608
|
21,391
|
20,678
|
20,092
|
19,169
|
19,375
|
20,819
|
14,844
|
15,810
|
15,369
|
15,574
|
15,472
|
15,147
|
15,384
|
15,720
|
16,153
|
15,131
|
15,677
|
14,910
|
15,041
|
14,081
|
14,847
|
15,042
|
14,918
|
15,180
|
15,450
|
15,113
|
15,185
|
15,631
|
15,552
|
15,768
|
14,717
|
14,486
|
14,326
|
13,973
|
18,685
|
20,705
|
21,760
|
21,504
|
20,840
|
21,858
|
21,475
|
21,942
|
20,706
|
20,537
|
20,622
|
21,071
|
21,378
|
21,396
|
21,341
|
20,892
|
|
株式報酬費用
|
1,730
|
1,194
|
7,004
|
-192
|
-1,022
|
2,707
|
3,429
|
715
|
1,474
|
-925
|
2,658
|
2,543
|
1,704
|
1,836
|
3,806
|
1,209
|
1,105
|
2,760
|
1,852
|
2,818
|
2,918
|
3,000
|
2,931
|
2,941
|
2,689
|
3,869
|
3,958
|
4,052
|
2,917
|
3,882
|
4,263
|
2,882
|
2,824
|
2,990
|
3,827
|
2,999
|
2,897
|
3,225
|
2,455
|
5,027
|
3,262
|
3,693
|
4,185
|
5,153
|
5,049
|
7,828
|
7,054
|
8,982
|
9,263
|
10,007
|
10,900
|
13,253
|
14,563
|
16,060
|
15,856
|
17,034
|
16,990
|
17,619
|
17,353
|
17,803
|
18,507
|
20,520
|
|
営業キャッシュフロー
|
32,037
|
60,698
|
-45,154
|
90,315
|
10,713
|
18,053
|
-9,607
|
83,478
|
50,398
|
-44,960
|
-87,557
|
60,995
|
36,632
|
24,785
|
-4,443
|
12,541
|
28,145
|
44,248
|
11,073
|
54,607
|
42,354
|
67,292
|
-20,684
|
52,188
|
44,567
|
18,176
|
30,131
|
69,330
|
48,434
|
-61,183
|
17,899
|
59,770
|
38,707
|
40,741
|
25,184
|
38,816
|
57,600
|
68,298
|
38,851
|
79,739
|
88,093
|
91,250
|
32,929
|
77,505
|
99,123
|
59,541
|
-14,659
|
30,807
|
68,876
|
65,663
|
50,730
|
69,052
|
104,318
|
136,518
|
53,079
|
80,231
|
125,506
|
151,696
|
99,088
|
113,638
|
207,608
|
164,155
|
|
資本的支出
|
-7,876
|
-13,260
|
-12,852
|
-10,597
|
-12,008
|
-9,430
|
-9,357
|
-9,858
|
-10,763
|
-4,910
|
-4,554
|
-2,429
|
-4,677
|
-5,282
|
-10,533
|
-7,750
|
-7,536
|
-9,531
|
-8,791
|
-5,655
|
-6,704
|
-5,815
|
-10,542
|
-4,050
|
-7,228
|
-8,275
|
-8,032
|
-13,379
|
-26,420
|
-36,922
|
-24,882
|
-20,647
|
-16,454
|
-15,504
|
-10,473
|
-12,592
|
-10,036
|
-12,340
|
-15,217
|
-6,293
|
-7,726
|
-5,215
|
-6,394
|
-8,283
|
-9,073
|
-10,887
|
-8,580
|
-10,425
|
-8,804
|
-9,152
|
-5,985
|
-4,807
|
-5,747
|
-6,130
|
-6,424
|
-7,630
|
-7,061
|
-8,058
|
-9,237
|
-10,336
|
-7,878
|
-6,533
|
|
投資キャッシュフロー
|
-5,526
|
-40,585
|
-172,420
|
-64,348
|
154,818
|
63,696
|
40,792
|
837
|
-6,739
|
611,923
|
-424,987
|
-4,875
|
5,281
|
70,924
|
-164,225
|
59,356
|
36,154
|
-256,002
|
211,489
|
-154,059
|
-12,048
|
-76,085
|
122,765
|
168,787
|
-281,340
|
118,060
|
29,820
|
-11,715
|
-2,498
|
5,412
|
-12,141
|
-29,513
|
-62,155
|
2,714
|
-12,980
|
-10,541
|
-13,737
|
130,470
|
-33,423
|
-39,515
|
-114,326
|
-11,816
|
-26,208
|
-20,124
|
-83,353
|
-51,122
|
-84,009
|
2,819
|
1,891
|
5,738
|
22,175
|
-27,205
|
-92,258
|
-62,402
|
-66,391
|
-29,779
|
-101,289
|
-108,627
|
-8,340
|
-43,742
|
-97,035
|
-72,199
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,047
|
6,059
|
6,060
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,221
|
6,121
|
34,219
|
25,732
|
15,684
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,034
|
25,435
|
25,334
|
25,253
|
30,720
|
12,871
|
0
|
962
|
32,458
|
9,546
|
18,337
|
24,702
|
58,957
|
23,604
|
27,319
|
55,461
|
|
長期借入金の返済による支出
|
425
|
146
|
147
|
147
|
250,148
|
-249,852
|
138
|
142
|
152
|
81,152
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
223,664
|
-5
|
-6
|
-5
|
138
|
184
|
138
|
189,308
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
138
|
92
|
6,990
|
245,339
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-425
|
220,391
|
71
|
-147
|
-250,148
|
-2
|
-51
|
-22
|
177
|
-80,958
|
357
|
-5,671
|
-10,888
|
-3,057
|
-5,404
|
-5,879
|
-24,623
|
-25,480
|
-131,699
|
-12,027
|
-40,738
|
-29,747
|
-22,283
|
-6,567
|
-6,437
|
-192,108
|
-9,892
|
-4,450
|
-5,397
|
-6,280
|
25,024
|
-6,857
|
-6,740
|
-7,603
|
-19,150
|
-8,700
|
-15,289
|
-252,152
|
-18,845
|
-9,347
|
-7,479
|
-9,302
|
-18,108
|
-12,177
|
-12,669
|
-11,993
|
-51,922
|
-40,792
|
-40,525
|
-41,067
|
-58,530
|
-31,629
|
-21,657
|
-20,894
|
-68,684
|
-33,658
|
-42,299
|
-48,074
|
-107,269
|
-54,482
|
-58,974
|
-85,414
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
143,638
|
89,851
|
103,302
|
199,730
|
157,622
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.8
|
14.1
|
15.1
|
28.5
|
19.6
|