|
(単位:千ドル)
|
2Q10
|
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
|
19,883
|
20,357
|
20,705
|
19,113
|
19,725
|
19,937
|
11,252
|
17,053
|
17,118
|
15,951
|
9,642
|
14,920
|
14,835
|
15,039
|
15,091
|
14,780
|
14,969
|
15,122
|
13,203
|
14,535
|
14,661
|
15,141
|
16,026
|
18,289
|
18,525
|
18,314
|
18,317
|
17,854
|
17,908
|
17,927
|
18,856
|
18,763
|
18,745
|
18,708
|
18,450
|
19,131
|
19,441
|
19,657
|
19,857
|
20,399
|
20,436
|
20,395
|
20,807
|
22,126
|
23,169
|
22,815
|
23,249
|
23,548
|
23,566
|
22,716
|
22,768
|
23,856
|
24,232
|
24,548
|
25,318
|
25,897
|
26,632
|
27,051
|
27,542
|
29,375
|
29,447
|
29,554
|
29,731
|
|
株式報酬費用
|
-
|
653
|
950
|
452
|
469
|
839
|
417
|
287
|
325
|
318
|
381
|
392
|
394
|
330
|
340
|
358
|
378
|
390
|
657
|
623
|
503
|
302
|
288
|
489
|
339
|
323
|
2,027
|
1,150
|
770
|
845
|
877
|
1,146
|
1,107
|
1,149
|
1,039
|
1,796
|
2,148
|
1,301
|
713
|
2,770
|
1,237
|
1,275
|
1,002
|
4,197
|
1,327
|
830
|
554
|
4,904
|
607
|
630
|
673
|
5,269
|
1,215
|
491
|
778
|
5,514
|
1,310
|
1,258
|
1,447
|
5,758
|
1,638
|
710
|
1,013
|
|
営業キャッシュフロー
|
-
|
11,456
|
44,142
|
6,961
|
36,524
|
39,635
|
24,011
|
7,851
|
37,706
|
103,920
|
84,165
|
10,213
|
39,039
|
47,026
|
54,434
|
-18,922
|
23,278
|
43,013
|
78,400
|
-2,087
|
54,808
|
29,087
|
49,732
|
22,637
|
41,544
|
50,925
|
48,643
|
21,240
|
48,086
|
44,885
|
59,500
|
4,840
|
48,755
|
47,465
|
42,588
|
17,150
|
52,137
|
35,862
|
79,888
|
21,777
|
52,124
|
67,375
|
70,645
|
15,270
|
53,304
|
86,178
|
76,491
|
45,416
|
130,214
|
112,343
|
101,336
|
55,553
|
128,944
|
133,998
|
86,004
|
71,913
|
151,548
|
99,314
|
129,956
|
39,469
|
119,910
|
129,570
|
97,036
|
|
資本的支出
|
-
|
-23,302
|
-22,722
|
-23,981
|
-24,130
|
-23,226
|
-2,340
|
-36,321
|
-33,122
|
-27,105
|
-19,214
|
-23,327
|
-27,826
|
-58,537
|
-54,773
|
-37,690
|
-43,059
|
-44,415
|
-38,418
|
-35,738
|
-47,680
|
-31,903
|
-44,763
|
-24,855
|
-54,303
|
-46,755
|
-35,346
|
-30,113
|
-26,241
|
-38,195
|
-38,364
|
-23,618
|
-25,476
|
-25,395
|
-30,936
|
-24,687
|
-29,325
|
-95,683
|
-57,670
|
-75,059
|
-44,771
|
-100,800
|
-150,923
|
-50,076
|
-26,815
|
-40,421
|
-54,517
|
-28,710
|
-42,081
|
-52,436
|
-47,907
|
-98,101
|
-53,415
|
-78,333
|
-57,285
|
-74,044
|
-101,484
|
-84,222
|
-98,900
|
-58,012
|
-66,227
|
-89,090
|
-74,739
|
|
投資キャッシュフロー
|
-
|
-23,453
|
-23,340
|
-23,458
|
56,711
|
-23,003
|
-3,044
|
-23,161
|
-28,333
|
-28,304
|
-3,695
|
-13,264
|
-23,276
|
-57,868
|
-54,789
|
-37,167
|
-42,030
|
-44,569
|
-39,850
|
-18,354
|
-37,204
|
-63,914
|
-36,498
|
-25,598
|
-52,699
|
-45,110
|
-35,917
|
-30,009
|
-26,609
|
-38,633
|
-37,339
|
-23,827
|
-25,892
|
-26,215
|
-31,485
|
-25,436
|
-29,947
|
-95,747
|
-58,342
|
-75,059
|
-45,946
|
-101,380
|
-153,267
|
-49,020
|
-27,383
|
-40,681
|
-54,426
|
-31,449
|
-42,446
|
-53,661
|
-47,515
|
-100,379
|
-53,246
|
-78,393
|
-57,269
|
-75,876
|
-152,189
|
-84,101
|
-99,208
|
-60,911
|
-66,115
|
-88,988
|
-74,710
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,922
|
13,930
|
13,929
|
13,942
|
14,907
|
14,978
|
15,171
|
15,258
|
16,208
|
16,218
|
16,219
|
16,219
|
17,181
|
17,191
|
17,192
|
17,191
|
18,256
|
18,268
|
18,268
|
18,269
|
19,553
|
19,569
|
19,571
|
19,573
|
22,003
|
22,020
|
22,021
|
22,020
|
|
自己株式の取得による支出
|
-
|
0
|
0
|
-
|
-
|
0
|
1,030
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
242
|
217
|
0
|
131
|
1,239
|
182
|
175
|
0
|
53
|
51
|
0
|
0
|
1,759
|
40
|
0
|
0
|
2,409
|
41
|
562
|
-1
|
2,730
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
1,507
|
0
|
126
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
0
|
0
|
1,500
|
507
|
0
|
139,999
|
-
|
-
|
-
|
-
|
40,900
|
0
|
0
|
0
|
150,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
50,000
|
0
|
0
|
80,000
|
-
|
-
|
-
|
-
|
100,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
35,000
|
0
|
40,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
120,000
|
0
|
0
|
0
|
50,000
|
50,000
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
473
|
165
|
170
|
198
|
315
|
100,275
|
70
|
2,879
|
50,102
|
-2,827
|
25,178
|
44
|
44
|
47,715
|
40,946
|
47
|
46
|
49
|
49
|
50
|
50
|
63
|
52
|
54
|
55
|
87,386
|
3,057
|
3,057
|
42,058
|
59
|
60
|
47
|
41
|
41
|
42
|
42
|
44
|
44
|
45
|
45
|
46
|
46
|
169
|
0
|
0
|
140,000
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
12,338
|
-20,441
|
17,059
|
-90,637
|
-7,644
|
-9,814
|
2,740
|
-9,249
|
-75,561
|
-26,008
|
-8,601
|
-11,014
|
28,204
|
-57,609
|
61,687
|
12,181
|
1,723
|
-24,727
|
28,469
|
-13,441
|
35,954
|
-11,368
|
2,961
|
11,174
|
-5,471
|
-12,726
|
8,808
|
-21,462
|
-5,346
|
-6,771
|
4,092
|
-22,948
|
-21,637
|
-10,891
|
8,316
|
-22,099
|
59,824
|
-1,268
|
39,967
|
25,450
|
39,397
|
38,881
|
33,799
|
-25,653
|
-45,705
|
-21,800
|
-14,133
|
-27,150
|
-47,684
|
-7,812
|
29,910
|
-29,200
|
-16,969
|
12,424
|
11,748
|
-6,845
|
34,135
|
-16,117
|
11,605
|
-31,368
|
-22,037
|
38,081
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,056
|
-18,543
|
53,683
|
40,480
|
22,297
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10.2
|
-5.5
|
16.1
|
12.4
|
7.2
|