|
(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
|
27,093
|
39,235
|
33,697
|
31,454
|
30,811
|
30,836
|
31,435
|
31,918
|
31,587
|
32,490
|
32,876
|
35,422
|
37,243
|
38,753
|
37,203
|
37,778
|
39,847
|
41,398
|
40,730
|
40,849
|
40,953
|
39,968
|
38,665
|
38,240
|
45,231
|
64,857
|
61,408
|
61,648
|
60,373
|
58,212
|
58,403
|
54,956
|
49,295
|
48,930
|
49,173
|
49,229
|
48,375
|
47,391
|
46,943
|
46,915
|
47,065
|
46,855
|
46,865
|
46,922
|
46,559
|
44,529
|
44,996
|
44,925
|
44,727
|
44,455
|
44,679
|
44,474
|
44,892
|
45,386
|
45,788
|
46,363
|
46,996
|
47,209
|
|
株式報酬費用
|
1,323
|
1,322
|
1,459
|
1,754
|
2,550
|
2,863
|
3,014
|
3,334
|
3,343
|
3,387
|
3,573
|
3,820
|
3,851
|
3,844
|
4,023
|
3,768
|
2,697
|
2,514
|
2,591
|
24
|
1,921
|
2,055
|
2,334
|
3,135
|
2,495
|
2,643
|
2,514
|
3,172
|
4,036
|
2,529
|
2,725
|
3,035
|
2,948
|
2,751
|
2,696
|
3,325
|
3,196
|
3,179
|
2,752
|
4,848
|
5,165
|
4,289
|
5,184
|
5,470
|
5,421
|
5,589
|
5,692
|
6,089
|
6,247
|
6,257
|
6,434
|
5,274
|
4,552
|
4,544
|
4,349
|
2,888
|
4,043
|
4,060
|
|
営業キャッシュフロー
|
37,944
|
43,547
|
10,467
|
47,727
|
65,480
|
52,460
|
34,025
|
65,718
|
85,474
|
66,169
|
31,560
|
100,481
|
92,064
|
74,728
|
44,052
|
101,869
|
87,010
|
95,983
|
55,151
|
109,036
|
86,217
|
80,959
|
49,921
|
91,592
|
65,816
|
53,266
|
50,975
|
144,801
|
117,698
|
81,360
|
75,044
|
118,108
|
112,399
|
91,774
|
30,066
|
-84,432
|
-32,425
|
-81,917
|
-29,008
|
4,989
|
44,266
|
22,714
|
10,291
|
106,013
|
87,362
|
52,853
|
42,018
|
95,097
|
89,073
|
88,954
|
20,767
|
113,527
|
80,099
|
71,026
|
16,300
|
101,320
|
63,301
|
62,877
|
|
資本的支出
|
-20
|
-23
|
-47
|
-194
|
-16
|
-85
|
-46
|
-2
|
-89
|
-48
|
-1
|
-19
|
-6
|
-21
|
-50
|
-172
|
-697
|
260
|
-142
|
-15
|
-54
|
-72
|
-60
|
-61
|
-88
|
-67
|
-27
|
-3
|
-86
|
-163
|
-52
|
-111
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-19,928
|
-81,186
|
-39,844
|
-214,773
|
-7,400
|
-101,811
|
-88,197
|
-119,555
|
-5,265
|
-49,050
|
-210,554
|
-200,008
|
-158,823
|
-41,798
|
204,349
|
-45,316
|
-163,920
|
-33,214
|
-18,902
|
-25,782
|
-21,692
|
239,747
|
-12,928
|
-19,843
|
-49,511
|
147,262
|
77,466
|
-45,424
|
271,384
|
-26,312
|
-44,102
|
403,120
|
148,519
|
22,875
|
-29,432
|
-13,675
|
-12,577
|
-11,008
|
-6,076
|
-4,574
|
-53,236
|
39,259
|
9,791
|
-14,624
|
-92,971
|
-37,711
|
-32,634
|
-33,181
|
-36,193
|
-32,741
|
-157,973
|
-67,065
|
-21,212
|
-29,480
|
-23,673
|
-34,513
|
-29,887
|
30,712
|
|
配当金の支払額
|
-158
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
364
|
439
|
630
|
626
|
649
|
728
|
1,038
|
1,105
|
1,163
|
1,097
|
1,502
|
1,647
|
1,861
|
1,772
|
2,028
|
7,229
|
214,157
|
653
|
464
|
3,843
|
8,311
|
486
|
653
|
1,077
|
394
|
462
|
536
|
1,927
|
18,889
|
366
|
290
|
637
|
76,541
|
634
|
215
|
596
|
61,159
|
1,263
|
812
|
376
|
-
|
1,269
|
2,320
|
9
|
54,041
|
1,889
|
2,509
|
0
|
71,578
|
4,031
|
4,983
|
0
|
12,984
|
3,128
|
428
|
0
|
25,035
|
|
財務キャッシュフロー
|
-12,114
|
-20,591
|
-19,789
|
61,576
|
-21,573
|
-26,890
|
285,338
|
-30,293
|
420
|
-28,397
|
117,511
|
202,494
|
-32,533
|
-44,912
|
-171,085
|
-132,446
|
-46,510
|
-69,038
|
-44,437
|
-49,204
|
-45,952
|
-42,661
|
-42,655
|
-42,880
|
-75,003
|
-29,839
|
-309,194
|
-117,023
|
-346,262
|
-173,703
|
-120,086
|
-70,996
|
-112,356
|
-81,981
|
273,572
|
-10,239
|
-9,369
|
-10,934
|
-218,471
|
15,084
|
-27,450
|
-8,418
|
-211,650
|
-57,928
|
-10,503
|
-18,406
|
-40,194
|
-56,160
|
-33,842
|
-31,256
|
-27,163
|
-30,206
|
-41,759
|
-32,563
|
-53,558
|
-38,039
|
-30,515
|
-55,589
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|