|
(単位:千ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
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
|
|
減価償却費
|
88,519
|
87,759
|
92,857
|
95,931
|
83,537
|
123,026
|
164,841
|
139,966
|
132,868
|
126,838
|
125,836
|
118,868
|
118,800
|
111,195
|
98,841
|
104,423
|
102,464
|
105,155
|
106,706
|
104,874
|
97,372
|
103,965
|
73,134
|
63,699
|
58,459
|
69,423
|
29,703
|
30,549
|
31,775
|
27,536
|
25,273
|
26,524
|
30,402
|
-
|
31,308
|
30,167
|
32,630
|
27,447
|
25,797
|
27,884
|
30,760
|
35,886
|
32,210
|
32,780
|
33,958
|
34,352
|
35,479
|
36,077
|
36,717
|
38,145
|
38,820
|
38,439
|
40,890
|
|
株式報酬費用
|
3,684
|
3,755
|
2,201
|
2,077
|
5,290
|
-
|
1,863
|
4,079
|
2,935
|
2,421
|
2,387
|
2,713
|
3,091
|
3,105
|
2,881
|
2,333
|
3,136
|
2,220
|
2,158
|
1,760
|
1,594
|
1,105
|
1,301
|
1,003
|
432
|
661
|
3,845
|
4,147
|
4,169
|
5,358
|
5,651
|
5,822
|
5,832
|
4,684
|
3,962
|
4,974
|
4,971
|
3,528
|
3,885
|
4,613
|
4,343
|
7,698
|
8,203
|
6,349
|
6,285
|
6,546
|
6,767
|
6,439
|
6,493
|
5,744
|
5,588
|
4,857
|
5,374
|
|
営業キャッシュフロー
|
93,331
|
166,024
|
197,325
|
240,467
|
86,145
|
-
|
170,875
|
54,990
|
40,318
|
261,087
|
-23,591
|
43,291
|
8,754
|
134,547
|
-130,850
|
-40,275
|
-38,071
|
80,336
|
-35,572
|
-4,273
|
-121,302
|
45,893
|
35,315
|
-10,098
|
-50,154
|
29,018
|
66,867
|
78,129
|
121,119
|
151,848
|
84,984
|
140,922
|
108,147
|
85,661
|
-12,035
|
37,957
|
29,992
|
5,192
|
5,686
|
20,423
|
65,473
|
146,702
|
292,939
|
268,228
|
454,064
|
194,309
|
126,121
|
196,765
|
130,932
|
181,556
|
128,266
|
59,180
|
24,913
|
|
資本的支出
|
-31,975
|
-139,983
|
-49,625
|
-93,074
|
-38,711
|
-
|
-325,037
|
-93,271
|
-108,802
|
-101,895
|
-91,257
|
-54,522
|
-114,542
|
-54,104
|
-73,816
|
-14,454
|
-81,292
|
-22,955
|
-28,585
|
-22,880
|
-76,481
|
-9,889
|
-9,774
|
-5,926
|
-68,211
|
-8,296
|
-9,453
|
-20,596
|
-25,693
|
-39,530
|
-39,147
|
-48,708
|
-49,452
|
-128,960
|
-87,690
|
-60,872
|
-57,100
|
-80,160
|
-76,758
|
-71,199
|
-64,089
|
-33,394
|
-22,288
|
-30,869
|
-41,360
|
-78,211
|
-30,541
|
-46,006
|
-44,424
|
-55,007
|
-45,446
|
-46,920
|
-34,522
|
|
投資キャッシュフロー
|
-65,291
|
-144,153
|
-52,342
|
-127,343
|
-93,529
|
-
|
-322,910
|
-83,750
|
-109,116
|
-220,611
|
-235,689
|
-81,338
|
-78,436
|
366,252
|
-81,033
|
8,413
|
-76,689
|
-19,704
|
-17,776
|
-26,769
|
-80,755
|
30,810
|
-103,627
|
-19,259
|
-70,144
|
104,538
|
1,481
|
-36,807
|
-28,940
|
-39,686
|
-42,200
|
-47,493
|
-64,309
|
-85,109
|
-74,880
|
16,588
|
-53,653
|
-114,064
|
-42,765
|
-38,006
|
-52,063
|
-8,381
|
-9,566
|
-32,621
|
-54,353
|
-107,254
|
-29,570
|
-53,921
|
-42,468
|
-59,663
|
-51,074
|
-51,286
|
-38,780
|
|
配当金の支払額
|
14,623
|
16,247
|
16,251
|
16,252
|
16,269
|
-
|
23,278
|
23,327
|
6,369
|
6,376
|
6,368
|
6,367
|
6,368
|
6,370
|
6,370
|
2,123
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38,186
|
77,787
|
76,248
|
88,650
|
75,749
|
67,393
|
89,857
|
11,999
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,292
|
20,806
|
72,997
|
28,699
|
3,006
|
13,749
|
16,998
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
0
|
247,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,875
|
4,875
|
4,875
|
-14,625
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-38,804
|
-15,279
|
-138,196
|
-83,284
|
-16,989
|
-
|
131,675
|
8,381
|
463,555
|
-2,247
|
493,146
|
-16,456
|
-16,232
|
-11,876
|
-10,146
|
-13,476
|
-10,847
|
-4,852
|
-8,355
|
-13,217
|
-48,260
|
-21,570
|
24,305
|
-26,026
|
-5,286
|
-3,165
|
-50,692
|
-90,990
|
-88,090
|
-92,904
|
-88,971
|
-79,750
|
-100,839
|
-22,960
|
39,052
|
-9,680
|
44,213
|
131,743
|
32,189
|
-10,352
|
16,778
|
-2,834
|
-289,843
|
-272,388
|
-191,334
|
-341,317
|
-142,871
|
-131,091
|
-106,859
|
-17,183
|
-79,468
|
-49,718
|
-10,245
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
86,508
|
126,549
|
82,820
|
12,260
|
-9,609
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.6
|