|
(単位:千ドル)
|
1Q10
|
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
|
16,753
|
17,217
|
17,843
|
19,811
|
20,366
|
20,507
|
22,446
|
22,048
|
20,106
|
20,020
|
20,429
|
21,258
|
19,295
|
18,940
|
18,384
|
16,531
|
15,431
|
14,394
|
13,141
|
12,489
|
6,712
|
7,187
|
5,962
|
5,077
|
6,569
|
5,202
|
5,215
|
5,761
|
3,910
|
3,876
|
3,582
|
2,622
|
2,582
|
2,103
|
2,364
|
2,345
|
2,233
|
2,235
|
2,284
|
2,393
|
2,639
|
4,151
|
3,995
|
4,001
|
4,002
|
3,913
|
3,887
|
4,964
|
4,882
|
4,909
|
5,065
|
4,878
|
5,155
|
4,369
|
3,914
|
3,449
|
3,016
|
3,069
|
3,053
|
5,507
|
11,807
|
10,148
|
10,015
|
9,657
|
|
株式報酬費用
|
4,995
|
5,039
|
4,356
|
2,928
|
4,200
|
4,288
|
3,396
|
2,947
|
2,780
|
2,955
|
1,567
|
2,385
|
1,775
|
1,631
|
1,713
|
1,580
|
1,341
|
1,020
|
950
|
966
|
940
|
530
|
983
|
404
|
544
|
847
|
860
|
986
|
1,111
|
1,215
|
1,290
|
1,354
|
1,501
|
1,197
|
1,445
|
1,471
|
1,369
|
1,037
|
1,516
|
5,352
|
3,212
|
3,291
|
3,232
|
3,644
|
3,753
|
3,677
|
3,857
|
3,685
|
2,416
|
1,900
|
1,918
|
2,517
|
2,294
|
2,021
|
2,336
|
1,427
|
2,307
|
2,250
|
2,828
|
2,803
|
2,857
|
2,586
|
3,160
|
3,127
|
|
営業キャッシュフロー
|
53,468
|
-5,603
|
169,650
|
54,744
|
59,656
|
55,096
|
94,665
|
21,033
|
17,352
|
-775
|
15,917
|
-49,292
|
-14,197
|
-52,778
|
-10,867
|
-7,962
|
-35,420
|
-45,865
|
-19,860
|
-17,479
|
-20,176
|
-6,419
|
5,592
|
-683
|
-10,610
|
16,657
|
9,667
|
-9,802
|
-39,053
|
4,807
|
5,139
|
7,318
|
11,096
|
3,658
|
3,541
|
38,692
|
12,945
|
40,469
|
31,977
|
-12,306
|
48,768
|
60,596
|
28,389
|
42,203
|
44,708
|
38,037
|
61,461
|
46,910
|
22,154
|
32,625
|
52,861
|
40,546
|
4,572
|
61,648
|
32,613
|
13,192
|
54,492
|
38,525
|
50,978
|
17,599
|
65,127
|
78,778
|
41,225
|
40,110
|
|
資本的支出
|
-19,757
|
-23,399
|
-38,788
|
-45,339
|
-23,792
|
-24,094
|
-19,558
|
-10,889
|
-12,303
|
-7,687
|
-9,506
|
-8,448
|
-4,077
|
-5,928
|
-6,597
|
-3,034
|
-3,468
|
-3,563
|
-3,527
|
-2,598
|
-3,369
|
-1,625
|
-2,932
|
-3,769
|
-876
|
-1,094
|
-1,382
|
-777
|
-735
|
-1,411
|
-1,280
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-30,294
|
10,373
|
-39,601
|
-50,138
|
-21,843
|
-28,515
|
-23,676
|
-8,552
|
-15,732
|
-13,079
|
24,373
|
62,793
|
-6,100
|
-6,506
|
5,153
|
174,319
|
-18,958
|
-81,198
|
9,264
|
-16,731
|
-3,874
|
-794
|
269
|
-3,592
|
-8,753
|
-25,238
|
-3,860
|
3,500
|
3,589
|
18,657
|
-28,382
|
-5,511
|
-2,902
|
5,261
|
-5,482
|
-38,369
|
-4,117
|
-28,205
|
-7,023
|
47,044
|
-97,940
|
-7,591
|
-61,958
|
1,581
|
-62,643
|
-31,660
|
118,621
|
30,006
|
-146,914
|
-62,684
|
-46,110
|
-71,043
|
-21,358
|
-9,112
|
-721
|
-57,315
|
-30,801
|
-29,336
|
67,409
|
-115,055
|
1,182
|
-8,436
|
-22,556
|
-23,831
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,195
|
7,197
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
89,637
|
65,276
|
0
|
0
|
89,915
|
39,964
|
7,154
|
13,412
|
56,431
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,309
|
0
|
553
|
0
|
-
|
-
|
0
|
19,924
|
3,828
|
11,842
|
7,447
|
0
|
815
|
1,914
|
0
|
5,572
|
6,769
|
0
|
0
|
0
|
25,192
|
20,890
|
20,639
|
54,072
|
|
財務キャッシュフロー
|
-89,439
|
-68,290
|
-879
|
1,735
|
-89,105
|
-38,171
|
-6,408
|
-13,004
|
-56,501
|
-6
|
-5,539
|
-17,644
|
6,700
|
-433
|
-371
|
207
|
-188
|
1,216
|
-1,127
|
1,079
|
-826
|
1,265
|
-107
|
2,186
|
233
|
10,491
|
303
|
192
|
-790
|
2,148
|
20
|
157
|
-2,106
|
58
|
343
|
42
|
-2,423
|
41
|
1,016
|
-3,475
|
-17,583
|
599
|
153
|
3,780
|
-1,718
|
-5,065
|
170
|
-23,333
|
-8,765
|
-11,654
|
-7,380
|
70
|
-2,777
|
-1,848
|
-7,786
|
-10,971
|
-15,881
|
-7,131
|
-8,454
|
-9,613
|
-44,413
|
-30,314
|
-31,567
|
-64,778
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|