|
(単位:千ドル)
|
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
|
3,076
|
3,537
|
5,109
|
4,972
|
4,811
|
4,864
|
4,926
|
5,271
|
5,358
|
6,609
|
8,762
|
9,479
|
10,183
|
11,364
|
13,137
|
15,318
|
14,852
|
19,646
|
21,287
|
21,894
|
20,454
|
29,578
|
27,174
|
31,059
|
30,336
|
33,522
|
39,323
|
39,902
|
39,372
|
43,444
|
42,618
|
43,857
|
46,375
|
54,324
|
49,209
|
57,003
|
64,197
|
61,623
|
53,980
|
50,088
|
59,612
|
65,057
|
65,492
|
64,734
|
66,217
|
61,860
|
59,071
|
59,872
|
55,937
|
58,520
|
54,623
|
56,856
|
55,854
|
69,633
|
48,453
|
52,141
|
51,351
|
59,971
|
55,832
|
57,606
|
57,319
|
57,934
|
|
株式報酬費用
|
2,777
|
2,170
|
2,205
|
2,231
|
2,236
|
2,296
|
2,280
|
2,145
|
2,391
|
2,316
|
2,348
|
2,335
|
2,425
|
2,612
|
2,384
|
1,963
|
2,191
|
2,370
|
3,004
|
3,169
|
2,770
|
2,850
|
2,809
|
3,439
|
3,699
|
3,703
|
3,614
|
5,563
|
4,563
|
8,997
|
6,420
|
7,067
|
7,906
|
6,700
|
5,086
|
6,862
|
6,446
|
5,528
|
6,313
|
6,530
|
5,800
|
5,363
|
6,113
|
6,251
|
6,756
|
6,129
|
6,717
|
7,703
|
6,386
|
5,795
|
8,402
|
9,217
|
6,774
|
7,527
|
8,872
|
11,600
|
10,161
|
10,282
|
9,752
|
11,727
|
12,197
|
11,251
|
|
営業キャッシュフロー
|
27,147
|
22,233
|
38,153
|
42,398
|
28,682
|
41,515
|
38,942
|
46,382
|
38,193
|
46,394
|
40,048
|
68,973
|
25,859
|
58,444
|
37,294
|
54,512
|
40,315
|
45,110
|
45,716
|
51,894
|
50,963
|
80,488
|
64,524
|
67,528
|
60,488
|
89,847
|
51,191
|
60,464
|
67,341
|
85,423
|
103,910
|
102,383
|
87,823
|
107,209
|
116,854
|
95,357
|
97,096
|
103,232
|
102,036
|
139,591
|
114,382
|
124,070
|
178,724
|
111,298
|
140,230
|
86,284
|
116,511
|
75,973
|
100,735
|
43,225
|
115,307
|
39,728
|
72,808
|
92,119
|
75,558
|
50,564
|
105,960
|
158,233
|
20,613
|
57,074
|
138,299
|
191,082
|
|
資本的支出
|
-692
|
-569
|
-625
|
-1,860
|
-2,590
|
-1,769
|
-1,159
|
-1,776
|
-967
|
-1,159
|
-1,933
|
-4,056
|
-5,127
|
-7,511
|
-2,936
|
-1,695
|
-3,124
|
-4,074
|
-2,956
|
-3,999
|
-4,972
|
-5,370
|
-4,321
|
-4,865
|
-8,261
|
-7,299
|
-9,660
|
-9,285
|
-10,538
|
-10,112
|
-13,165
|
-15,393
|
-16,370
|
-11,451
|
-12,531
|
-18,260
|
-18,692
|
-21,105
|
-26,885
|
-23,652
|
-20,729
|
-21,286
|
-26,269
|
-31,497
|
-29,729
|
-26,245
|
-30,502
|
-23,374
|
-26,891
|
-25,387
|
-30,017
|
-25,233
|
-27,226
|
-26,253
|
-28,129
|
-25,504
|
-25,843
|
-27,159
|
-25,619
|
-30,133
|
-30,136
|
-33,310
|
|
投資キャッシュフロー
|
-28,424
|
-174,113
|
914
|
-23,961
|
-25,949
|
-27,184
|
2,903
|
-9,619
|
-128,684
|
-114,094
|
-54,408
|
-41,201
|
-36,378
|
-35,411
|
-26,217
|
-39,845
|
-102,136
|
-107,271
|
-66,323
|
-17,173
|
-179,829
|
-72,378
|
-47,804
|
25,502
|
-19,389
|
-407,168
|
-13,370
|
-42,778
|
11,580
|
-113,922
|
-106,966
|
-47,161
|
-117,609
|
-134,877
|
-81,664
|
-229,795
|
-161,469
|
-32,345
|
-69,062
|
-27,806
|
-10,418
|
-478,934
|
-28,956
|
-123,655
|
-6,965
|
218,664
|
-58,638
|
-102,663
|
-38,560
|
-20,910
|
-38,791
|
-26,530
|
-39,417
|
-22,670
|
-71,481
|
-11,659
|
-181,431
|
-32,884
|
-64,829
|
-6,771
|
-44,771
|
-29,384
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
9,711
|
9,975
|
9,926
|
10,039
|
10,323
|
10,684
|
11,078
|
11,505
|
11,867
|
12,418
|
12,884
|
13,245
|
13,722
|
14,110
|
14,500
|
14,916
|
15,300
|
15,817
|
16,385
|
16,566
|
17,067
|
17,575
|
18,132
|
18,639
|
19,123
|
19,884
|
20,013
|
20,757
|
21,025
|
21,483
|
22,024
|
0
|
26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
545
|
46
|
1,091
|
152
|
30
|
8
|
40,273
|
19,951
|
37
|
21
|
2,069
|
197
|
2,247
|
74
|
4,042
|
691
|
740
|
190
|
705
|
1,597
|
857
|
515
|
1,786
|
1,570
|
52,727
|
413
|
314
|
6,424
|
1,124
|
1,988
|
611
|
2,745
|
811
|
42,935
|
1,177
|
2,630
|
16,755
|
241
|
62,966
|
25,503
|
150,436
|
36,749
|
12,179
|
10,755
|
6,921
|
48,472
|
62,810
|
13,535
|
200
|
1,746
|
2,875
|
59,803
|
44,663
|
1,186
|
3,923
|
84,005
|
96,053
|
1,200
|
34,900
|
33,934
|
44,387
|
60,571
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
420
|
-113
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
399,612
|
109,974
|
54,609
|
18,244
|
94,051
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
529
|
4,248
|
2,226
|
4,347
|
3,048
|
-9,283
|
-47,342
|
-28,701
|
235,490
|
-1,055
|
-10,439
|
-5,425
|
-5,287
|
-14,542
|
-10,711
|
368,590
|
-12,639
|
-17,710
|
-16,761
|
-12,975
|
-13,255
|
-24,372
|
-30,380
|
-18,851
|
-69,416
|
159,797
|
25,529
|
385,994
|
-275,957
|
-23,743
|
-20,080
|
-23,144
|
-23,931
|
-64,207
|
-19,276
|
64,075
|
2,053
|
409,843
|
-78,356
|
-23,186
|
-155,312
|
22,221
|
-20,139
|
-11,451
|
71,427
|
-152,925
|
-120,708
|
59,029
|
-80,150
|
997
|
-9,483
|
-55,129
|
-52,198
|
2,019
|
-6,311
|
-85,449
|
-231,336
|
2,102
|
-35,006
|
-31,882
|
-44,578
|
-58,828
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
131,074
|
-5,006
|
26,941
|
108,163
|
157,772
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.8
|
-1.5
|
7.6
|
29.7
|
38.8
|