|
(単位:千ドル)
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
1Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
58,000
|
57,800
|
60,300
|
61,700
|
62,200
|
63,700
|
65,800
|
65,900
|
69,000
|
68,000
|
67,000
|
70,000
|
73,000
|
75,000
|
76,000
|
79,000
|
81,000
|
88,000
|
92,000
|
101,000
|
90,000
|
90,000
|
95,000
|
94,000
|
97,000
|
99,000
|
106,000
|
105,000
|
106,000
|
108,000
|
107,000
|
105,000
|
97,000
|
98,000
|
99,000
|
102,000
|
104,000
|
104,000
|
104,000
|
113,000
|
113,000
|
126,000
|
128,000
|
139,000
|
194,000
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
5,300
|
-
|
-
|
14,000
|
-
|
-
|
4,000
|
-
|
-
|
9,000
|
-
|
-
|
9,000
|
-
|
-
|
13,000
|
-
|
-
|
8,000
|
-
|
-
|
11,000
|
-
|
-
|
9,000
|
-
|
-
|
12,000
|
-
|
-
|
5,000
|
-
|
-
|
23,000
|
-
|
-
|
19,000
|
-
|
-
|
20,000
|
|
営業キャッシュフロー
|
-
|
-
|
118,800
|
-
|
-
|
183,300
|
-
|
-
|
212,000
|
-
|
-
|
242,000
|
-
|
-
|
514,000
|
-
|
-
|
525,000
|
-
|
-
|
470,000
|
-
|
-
|
306,000
|
-
|
-
|
468,000
|
-
|
-
|
33,000
|
-
|
-
|
167,000
|
-
|
-
|
287,000
|
-
|
-
|
222,000
|
-
|
-
|
292,000
|
-
|
-
|
459,000
|
|
資本的支出
|
-
|
-
|
-149,100
|
-
|
-
|
-98,100
|
-
|
-
|
-103,000
|
-
|
-
|
-93,000
|
-
|
-
|
-279,000
|
-
|
-
|
-119,000
|
-
|
-
|
-216,000
|
-
|
-
|
-235,000
|
-
|
-
|
-115,000
|
-
|
-
|
-119,000
|
-
|
-
|
-27,000
|
-
|
-
|
-288,000
|
-
|
-
|
-124,000
|
-
|
-
|
-57,000
|
-
|
-
|
-54,000
|
|
投資キャッシュフロー
|
-
|
-
|
-33,800
|
-
|
-
|
-173,400
|
-
|
-
|
-151,000
|
-
|
-
|
-164,000
|
-
|
-
|
-421,000
|
-
|
-
|
-336,000
|
-
|
-
|
-488,000
|
-
|
-
|
-164,000
|
-
|
-
|
-186,000
|
-
|
-
|
-127,000
|
-
|
-
|
-543,000
|
-
|
-
|
39,000
|
-
|
-
|
60,000
|
-
|
-
|
318,000
|
-
|
-
|
-381,000
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,000
|
17,000
|
17,000
|
26,000
|
26,000
|
26,000
|
34,000
|
34,000
|
34,000
|
37,000
|
37,000
|
37,000
|
39,000
|
40,000
|
39,000
|
43,000
|
-
|
-
|
45,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
26,300
|
-
|
-
|
8,800
|
-
|
-
|
19,000
|
-
|
-
|
30,000
|
-
|
-
|
102,000
|
-
|
-
|
127,000
|
-
|
-
|
0
|
-
|
-
|
12,000
|
-
|
-
|
13,000
|
-
|
-
|
31,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,000
|
-
|
-
|
20,000
|
-
|
-
|
105,000
|
|
長期借入金の返済による支出
|
-
|
-
|
89,200
|
-
|
-
|
59,100
|
-
|
-
|
88,000
|
-
|
-
|
37,000
|
-
|
-
|
35,000
|
-
|
-
|
36,000
|
-
|
-
|
101,000
|
-
|
-
|
120,000
|
-
|
-
|
393,000
|
-
|
-
|
60,000
|
-
|
-
|
115,000
|
-
|
-
|
170,000
|
-
|
-
|
96,000
|
-
|
-
|
102,000
|
-
|
-
|
156,000
|
|
財務キャッシュフロー
|
-
|
-
|
-114,300
|
-
|
-
|
-63,900
|
-
|
-
|
-88,000
|
-
|
-
|
-68,000
|
-
|
-
|
-149,000
|
-
|
-
|
-184,000
|
-
|
-
|
-127,000
|
-
|
-
|
-156,000
|
-
|
-
|
-171,000
|
-
|
-
|
684,000
|
-
|
-
|
82,000
|
-
|
-
|
-168,000
|
-
|
-
|
-114,000
|
-
|
-
|
-5,000
|
-
|
-
|
-236,000
|
|
フリーキャッシュフロー
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|