|
(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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
356,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,821
|
-
|
-
|
-
|
27,058
|
-
|
-
|
-
|
24,448
|
25,400
|
26,123
|
-
|
|
株式報酬費用
|
2,135
|
2,133
|
2,810
|
2,897
|
3,385
|
3,437
|
4,089
|
4,136
|
4,189
|
4,028
|
4,487
|
5,148
|
4,911
|
4,834
|
5,096
|
5,724
|
5,077
|
4,137
|
4,084
|
4,542
|
4,062
|
4,601
|
4,667
|
3,891
|
1,988
|
4,141
|
3,718
|
3,992
|
3,144
|
664
|
2,577
|
3,058
|
2,980
|
2,855
|
2,367
|
3,230
|
3,116
|
3,187
|
-51
|
2,429
|
3,161
|
2,026
|
2,914
|
2,907
|
2,572
|
2,479
|
2,362
|
2,957
|
3,325
|
3,489
|
2,425
|
2,818
|
3,233
|
2,981
|
3,194
|
3,399
|
3,708
|
3,673
|
3,898
|
3,476
|
|
営業キャッシュフロー
|
106,819
|
139,855
|
48,885
|
36,604
|
60,703
|
142,380
|
146,439
|
39,962
|
104,069
|
148,424
|
120,761
|
109,676
|
134,487
|
163,947
|
82,354
|
192,127
|
109,665
|
337,616
|
8,094
|
192,370
|
172,596
|
187,348
|
53,624
|
92,036
|
117,090
|
77,772
|
59,005
|
43,599
|
41,410
|
-7,536
|
19,971
|
911
|
19,124
|
53,585
|
39,458
|
45,402
|
-32,150
|
37,518
|
26,995
|
104,284
|
-1,723
|
50,546
|
36,496
|
139,995
|
-80,501
|
-43,981
|
85,899
|
159,466
|
-42,919
|
20,451
|
79,608
|
152,815
|
-69,717
|
52,623
|
91,931
|
128,377
|
-80,718
|
77,187
|
101,263
|
221,129
|
|
資本的支出
|
-69,377
|
-21,011
|
-53,859
|
-54,345
|
-55,222
|
-71,602
|
-83,417
|
-68,174
|
-64,957
|
-84,050
|
-94,177
|
-81,138
|
-93,264
|
-113,952
|
-104,038
|
-117,662
|
-79,788
|
-85,395
|
-49,412
|
-45,368
|
-44,428
|
-60,762
|
-21,206
|
-31,738
|
-30,445
|
-29,003
|
-17,807
|
-23,493
|
-18,600
|
-33,780
|
-30,389
|
-25,548
|
-29,964
|
-40,898
|
-57,985
|
-18,837
|
-27,229
|
-10,631
|
-7,980
|
-14,847
|
-10,699
|
-12,629
|
-12,488
|
-14,383
|
-19,319
|
-16,495
|
-19,280
|
-25,949
|
-18,308
|
-22,428
|
-25,945
|
-34,045
|
-25,518
|
-22,858
|
-24,886
|
-33,874
|
-26,088
|
-30,272
|
-24,215
|
-30,440
|
|
投資キャッシュフロー
|
-58,984
|
-42,886
|
-107,498
|
-56,267
|
-11,800
|
-307,206
|
-92,322
|
-68,085
|
-61,595
|
-84,042
|
-92,969
|
-79,553
|
-92,840
|
-112,283
|
-101,421
|
-155,975
|
-78,228
|
-83,848
|
-48,246
|
-274,335
|
-62,496
|
-52,103
|
-37,477
|
-39,723
|
-40,182
|
-52,089
|
-30,736
|
-9,524
|
-38,504
|
-33,271
|
12,329
|
-16,398
|
-29,914
|
-38,205
|
-51,927
|
-14,741
|
-26,706
|
-8,611
|
-3,397
|
-13,876
|
-5,007
|
-7,150
|
-10,779
|
-11,221
|
-19,283
|
-15,812
|
-16,037
|
-25,733
|
-15,690
|
-21,176
|
-19,707
|
-29,780
|
-23,205
|
-20,006
|
-20,037
|
-60,923
|
-24,305
|
-27,701
|
-16,512
|
-27,715
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,841
|
29,161
|
28,757
|
-
|
26,957
|
26,661
|
26,418
|
-
|
26,476
|
26,476
|
26,477
|
-
|
14,739
|
14,740
|
14,741
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
25,060
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
35,266
|
0
|
201,418
|
353,700
|
55,804
|
44,655
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,056
|
10,008
|
10,106
|
10,104
|
10,052
|
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-600,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-44,284
|
0
|
255
|
-16,280
|
-33,713
|
104,860
|
-32,767
|
-13,781
|
-24,424
|
-47,471
|
-20,351
|
-38,803
|
-58,608
|
-62,583
|
33,976
|
-39,161
|
-60,175
|
110,720
|
-83,542
|
-21,316
|
-26,418
|
-25,725
|
-29,480
|
-26,476
|
-26,477
|
-14,709
|
-16,633
|
-14,895
|
-14,464
|
70
|
29
|
121
|
-2,338
|
-344
|
362
|
21
|
-1,668
|
-279
|
222
|
26
|
-1,806
|
-30,478
|
-32,453
|
-36,945
|
-2,202
|
140
|
200
|
0
|
-4,936
|
-404
|
204
|
-222,161
|
-7,456
|
454
|
-10,111
|
-9,929
|
-15,615
|
-9,985
|
-10,093
|
-9,858
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,503
|
-106,806
|
46,915
|
77,048
|
190,689
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.2
|
-15.8
|
6.7
|
10.4
|
28.5
|