|
(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
|
15,112
|
15,714
|
16,641
|
17,626
|
18,929
|
20,093
|
21,683
|
22,545
|
23,587
|
25,671
|
29,056
|
30,242
|
31,037
|
36,117
|
33,959
|
35,850
|
36,697
|
38,429
|
39,073
|
39,466
|
39,610
|
39,478
|
38,724
|
38,929
|
39,401
|
40,897
|
51,056
|
49,964
|
41,628
|
42,474
|
41,764
|
43,218
|
44,636
|
45,866
|
45,192
|
44,705
|
44,104
|
43,346
|
42,601
|
42,290
|
41,800
|
42,806
|
45,809
|
49,313
|
51,355
|
52,672
|
53,896
|
54,661
|
56,588
|
55,996
|
56,834
|
57,484
|
61,143
|
60,640
|
61,491
|
63,031
|
63,868
|
64,453
|
|
株式報酬費用
|
882
|
927
|
3,118
|
1,700
|
1,200
|
1,287
|
3,251
|
2,300
|
1,500
|
1,670
|
3,269
|
3,809
|
2,049
|
2,216
|
3,699
|
3,523
|
2,667
|
2,495
|
3,597
|
3,152
|
2,677
|
3,449
|
4,759
|
3,901
|
3,376
|
3,570
|
7,893
|
5,949
|
2,008
|
2,209
|
8,836
|
4,258
|
2,709
|
3,202
|
8,553
|
3,586
|
3,324
|
3,893
|
11,520
|
3,683
|
3,144
|
3,899
|
13,793
|
4,203
|
3,554
|
3,765
|
13,080
|
5,952
|
6,265
|
5,057
|
14,090
|
5,515
|
5,292
|
5,453
|
13,714
|
8,289
|
4,814
|
4,912
|
|
営業キャッシュフロー
|
-14,486
|
-30,872
|
-130,211
|
63,039
|
156,171
|
130,337
|
57,072
|
-20,342
|
41,070
|
95,688
|
-7,089
|
53,704
|
41,997
|
325
|
-96,573
|
158,920
|
37,119
|
-
|
101,238
|
121,718
|
163,803
|
134,411
|
37,525
|
93,197
|
-
|
-17,538
|
117,664
|
72,319
|
13,040
|
12,341
|
-39,255
|
7,312
|
253,564
|
199,651
|
138,815
|
279,395
|
172,259
|
172,513
|
40,141
|
197,562
|
200,942
|
-16,299
|
34,585
|
23,594
|
125,140
|
111,081
|
92,466
|
21,550
|
97,043
|
84,654
|
-155,053
|
270,578
|
111,743
|
392,282
|
153,526
|
227,636
|
367,783
|
112,894
|
|
資本的支出
|
-39,577
|
-48,161
|
-38,010
|
-40,506
|
-51,541
|
-40,894
|
-30,169
|
-52,363
|
-40,467
|
-68,585
|
-53,202
|
-63,002
|
-65,960
|
-78,656
|
-82,455
|
-81,748
|
-86,008
|
-117,579
|
-53,880
|
-61,388
|
-44,278
|
-37,419
|
-39,209
|
-40,363
|
-59,184
|
-71,161
|
-48,215
|
-68,003
|
-60,003
|
-62,039
|
-59,853
|
-93,220
|
-77,522
|
-62,898
|
-49,489
|
-32,747
|
-25,603
|
-28,361
|
-32,933
|
-51,419
|
-37,966
|
-44,859
|
-45,689
|
-61,537
|
-68,017
|
-67,817
|
-90,446
|
-95,554
|
-103,079
|
-79,802
|
-79,136
|
-93,386
|
-131,709
|
-128,816
|
-108,410
|
-113,865
|
-96,553
|
-81,003
|
|
投資キャッシュフロー
|
-40,144
|
-81,850
|
-38,446
|
-39,708
|
-51,512
|
-144,631
|
-29,429
|
-56,365
|
-103,253
|
-80,621
|
-194,226
|
-67,065
|
-67,121
|
-88,004
|
-109,926
|
-111,985
|
-93,493
|
-
|
-52,588
|
-63,118
|
-39,164
|
-34,540
|
-32,449
|
-38,719
|
-
|
-76,868
|
-47,082
|
-65,465
|
-53,280
|
-61,416
|
-89,240
|
-92,441
|
-77,069
|
-61,706
|
-47,333
|
-27,046
|
-24,519
|
-28,559
|
-32,159
|
-50,720
|
-38,473
|
-311,553
|
-16,290
|
-77,904
|
-73,980
|
-72,756
|
-95,514
|
-93,432
|
-102,008
|
-96,076
|
-69,188
|
-91,940
|
-144,700
|
-139,749
|
-96,501
|
-135,719
|
-97,997
|
-86,893
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,640
|
4,380
|
4,437
|
4,761
|
4,739
|
4,754
|
4,746
|
5,180
|
7,781
|
9,914
|
10,008
|
10,577
|
10,561
|
11,083
|
10,506
|
11,534
|
11,433
|
12,062
|
11,387
|
13,648
|
13,485
|
13,868
|
13,364
|
13,998
|
14,278
|
14,409
|
14,521
|
14,797
|
14,604
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,111
|
8,490
|
3,796
|
4,902
|
1,291
|
2,264
|
1,464
|
0
|
0
|
0
|
-
|
-
|
12,983
|
10,232
|
7,560
|
16,851
|
2,977
|
6,412
|
38,137
|
7,769
|
12,170
|
62,482
|
25,616
|
12,078
|
16,070
|
4,424
|
19,902
|
0
|
2,503
|
2,460
|
6,561
|
4,257
|
10,908
|
11,870
|
14,421
|
38,368
|
32,481
|
8,439
|
24,008
|
39,849
|
43,180
|
104,741
|
5,627
|
3,915
|
267
|
5,937
|
29,642
|
87,440
|
7,361
|
70,472
|
|
長期借入れによる収入
|
40,719
|
57,795
|
31,230
|
32,684
|
38,817
|
41,908
|
30,621
|
35,030
|
46,760
|
58,755
|
61,929
|
52,281
|
39,159
|
61,253
|
39,222
|
45,746
|
30,201
|
102,857
|
32,194
|
36,296
|
34,758
|
17,940
|
25,555
|
25,553
|
46,211
|
55,244
|
32,137
|
36,132
|
46,947
|
41,535
|
37,858
|
68,225
|
55,956
|
48,004
|
28,226
|
91,122
|
20,522
|
17,385
|
20,125
|
32,200
|
14,105
|
193,906
|
207,500
|
363,802
|
123,867
|
263,159
|
257,705
|
395,740
|
341,636
|
434,002
|
698,754
|
486,116
|
436,418
|
223,240
|
288,446
|
355,913
|
194,371
|
278,738
|
|
長期借入金の返済による支出
|
18,962
|
16,085
|
17,488
|
17,474
|
20,250
|
17,939
|
22,795
|
22,790
|
19,326
|
23,137
|
24,813
|
32,084
|
27,179
|
28,752
|
45,085
|
32,578
|
34,158
|
42,864
|
42,503
|
41,058
|
39,058
|
42,321
|
38,113
|
36,213
|
34,200
|
36,512
|
46,278
|
43,033
|
38,043
|
39,752
|
43,024
|
56,958
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
92,995
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
91,590
|
137,252
|
124,672
|
-18,116
|
-43,361
|
-17,236
|
-21,367
|
75,192
|
24,909
|
35,978
|
78,379
|
49,955
|
38,889
|
134,414
|
62,311
|
-21,262
|
48,344
|
-
|
-40,836
|
-38,597
|
-125,605
|
-109,543
|
1,971
|
-19,744
|
-
|
91,032
|
-63,411
|
9,750
|
97,493
|
-24,768
|
123,341
|
69,903
|
-201,724
|
-42,442
|
-135,562
|
-174,333
|
-103,753
|
-91,449
|
-3,960
|
-147,001
|
-218,687
|
216,305
|
43,085
|
61,478
|
-47,963
|
-57,290
|
28,294
|
37,410
|
5,141
|
3,117
|
196,451
|
-167,271
|
50,748
|
-209,249
|
-56,422
|
-109,832
|
-238,691
|
-55,411
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
263,466
|
45,116
|
113,771
|
271,230
|
31,891
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
15.9
|
2.4
|
5.9
|
14.4
|
1.6
|