|
(単位:千ドル)
|
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
|
46,677
|
48,953
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,004
|
32,333
|
35,034
|
35,204
|
35,623
|
42,347
|
44,098
|
39,125
|
|
株式報酬費用
|
1,602
|
2,652
|
1,901
|
2,001
|
2,002
|
1,956
|
2,105
|
2,146
|
2,146
|
1,780
|
2,320
|
2,397
|
2,398
|
1,959
|
2,523
|
2,586
|
2,586
|
2,265
|
2,660
|
2,702
|
2,703
|
2,153
|
2,687
|
3,325
|
3,007
|
2,071
|
2,555
|
2,031
|
2,618
|
2,215
|
2,452
|
2,436
|
2,436
|
1,306
|
2,097
|
2,017
|
5,207
|
-586
|
1,539
|
1,471
|
1,471
|
2,095
|
1,497
|
1,695
|
1,572
|
1,611
|
1,802
|
2,316
|
1,915
|
1,848
|
1,926
|
2,682
|
2,379
|
2,199
|
2,779
|
3,345
|
2,977
|
3,349
|
|
営業キャッシュフロー
|
142,090
|
73,092
|
183,620
|
118,514
|
163,136
|
94,663
|
89,309
|
111,339
|
102,889
|
62,087
|
77,868
|
13,620
|
114,786
|
116,483
|
200,592
|
143,625
|
42,068
|
87,507
|
53,472
|
38,789
|
2,299
|
7,144
|
-12,449
|
41,118
|
80,622
|
24,413
|
109,663
|
-
|
92,748
|
67,057
|
77,146
|
16,284
|
76,283
|
39,428
|
54,839
|
67,260
|
9,265
|
-53,406
|
9,264
|
45,602
|
-28,450
|
21,303
|
8,248
|
34,605
|
-1,925
|
160,358
|
132,523
|
45,035
|
121,584
|
95,621
|
56,559
|
127,928
|
70,728
|
94,171
|
39,865
|
53,078
|
46,525
|
61,863
|
|
資本的支出
|
-101,966
|
-110,671
|
-121,408
|
-82,794
|
-69,599
|
-55,135
|
-53,040
|
-55,450
|
-51,364
|
-41,827
|
-40,295
|
-72,509
|
-124,669
|
-134,029
|
-103,492
|
-35,855
|
-15,855
|
-12,224
|
-9,581
|
-8,708
|
-6,628
|
-9,021
|
-11,707
|
-18,938
|
-44,371
|
-42,493
|
-50,482
|
-99,210
|
-49,889
|
-43,029
|
-62,280
|
-69,973
|
-77,010
|
-41,366
|
-25,019
|
-13,640
|
-13,654
|
-12,752
|
-11,750
|
-14,125
|
-19,050
|
-22,720
|
-19,084
|
-31,494
|
-39,649
|
-49,325
|
-65,300
|
-39,188
|
-44,328
|
-32,189
|
-52,778
|
-75,021
|
-51,661
|
-40,470
|
-32,270
|
-43,053
|
-42,457
|
-30,627
|
|
投資キャッシュフロー
|
-98,273
|
-104,805
|
-117,728
|
-78,475
|
-65,725
|
-53,910
|
-50,045
|
-53,287
|
-47,944
|
-56,378
|
-37,433
|
-63,413
|
-121,647
|
-132,856
|
-100,593
|
-32,670
|
-14,004
|
-10,316
|
-7,571
|
-5,588
|
-4,617
|
-3,563
|
-9,214
|
-13,024
|
-42,246
|
-39,902
|
-47,363
|
-
|
-37,036
|
-39,894
|
-56,210
|
-66,267
|
-74,392
|
-38,919
|
-21,424
|
-4,495
|
-9,022
|
-7,718
|
-7,782
|
-9,999
|
-11,333
|
-18,517
|
-15,259
|
-28,171
|
-35,225
|
-45,060
|
-61,015
|
-113,767
|
-40,263
|
-26,667
|
-49,006
|
-69,910
|
-46,417
|
-36,218
|
-27,443
|
-204,040
|
-36,022
|
-6,192
|
|
配当金の支払額
|
11,821
|
14,826
|
17,571
|
17,512
|
17,540
|
61,446
|
22,015
|
22,015
|
21,893
|
21,866
|
22,986
|
22,897
|
22,939
|
22,786
|
22,762
|
10,837
|
0
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,293
|
21,657
|
21,529
|
21,450
|
36,433
|
21,486
|
10,738
|
0
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,378
|
8,679
|
8,635
|
8,634
|
8,614
|
8,621
|
8,582
|
8,581
|
8,649
|
8,653
|
8,825
|
8,822
|
8,822
|
|
自己株式の取得による支出
|
0
|
15,562
|
29,675
|
349
|
200
|
0
|
4,961
|
15,626
|
4,534
|
1
|
13,144
|
0
|
4,404
|
32,049
|
4,093
|
0
|
0
|
0
|
3,191
|
3
|
24
|
39
|
5,674
|
6,780
|
14,270
|
60
|
30,710
|
9,386
|
64
|
2,841
|
2,698
|
4,651
|
10
|
2
|
792
|
6
|
29
|
-1
|
557
|
9
|
1
|
0
|
910
|
0
|
2
|
6
|
11,349
|
2
|
1,094
|
8,643
|
9,858
|
0
|
70
|
10
|
2,868
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
-44,037
|
32,136
|
-67,551
|
-36,517
|
-95,525
|
-37,732
|
-43,144
|
-58,076
|
-42,267
|
-19,946
|
-4,842
|
27,664
|
-6,781
|
17,623
|
-94,295
|
-111,587
|
-35,400
|
-19,503
|
-2,788
|
-156
|
51
|
-10,833
|
-5,674
|
-6,780
|
-27,296
|
-30,353
|
-52,367
|
-
|
-21,514
|
-39,274
|
-24,184
|
-15,389
|
-10
|
-9
|
-792
|
-6
|
-29
|
1
|
-557
|
-9
|
-397
|
-1,188
|
-2,233
|
-1,390
|
-5,198
|
-24,759
|
-20,028
|
-8,637
|
-9,982
|
-17,518
|
-18,664
|
-8,701
|
-8,939
|
-8,866
|
-11,673
|
-13,649
|
-9,154
|
-9,159
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53,701
|
7,595
|
10,025
|
4,068
|
31,236
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.0
|
2.3
|
2.4
|
0.9
|
7.3
|