|
(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
|
26,650
|
28,434
|
27,719
|
28,249
|
28,305
|
29,327
|
30,322
|
31,325
|
31,646
|
33,109
|
31,618
|
33,272
|
33,903
|
34,396
|
34,582
|
33,961
|
34,356
|
35,438
|
35,379
|
36,752
|
37,391
|
38,313
|
40,291
|
40,780
|
41,343
|
42,511
|
43,084
|
43,706
|
44,013
|
44,852
|
45,823
|
46,761
|
47,154
|
47,580
|
49,123
|
55,634
|
50,186
|
51,051
|
51,421
|
64,331
|
54,099
|
54,372
|
55,348
|
56,139
|
57,752
|
62,937
|
62,609
|
62,836
|
63,516
|
64,181
|
65,219
|
66,148
|
66,905
|
67,137
|
67,930
|
67,831
|
67,889
|
70,350
|
71,000
|
72,000
|
73,000
|
73,000
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,464
|
1,616
|
1,638
|
1,500
|
1,551
|
3,287
|
1,423
|
1,853
|
1,707
|
1,734
|
1,822
|
1,651
|
2,313
|
1,923
|
2,025
|
1,630
|
832
|
1,811
|
3,166
|
1,550
|
1,963
|
1,915
|
1,337
|
152
|
4,845
|
2,164
|
1,942
|
2,402
|
872
|
1,954
|
879
|
2,141
|
626
|
1,654
|
893
|
1,540
|
1,845
|
1,801
|
3,141
|
1,930
|
2,221
|
3,239
|
1,638
|
1,344
|
2,351
|
3,999
|
1,941
|
709
|
3,000
|
4,000
|
1,000
|
1,000
|
|
営業キャッシュフロー
|
86,899
|
26,728
|
103,262
|
60,190
|
76,972
|
29,041
|
121,299
|
78,418
|
57,691
|
59,145
|
105,379
|
50,416
|
46,607
|
40,155
|
156,898
|
67,090
|
41,726
|
1,554
|
146,778
|
85,334
|
79,132
|
64,396
|
105,547
|
50,404
|
98,167
|
104,149
|
149,715
|
78,811
|
78,987
|
102,785
|
184,775
|
90,650
|
90,370
|
-3,910
|
196,881
|
55,790
|
87,820
|
57,721
|
135,274
|
64,614
|
82,640
|
48,476
|
145,090
|
44,973
|
38,853
|
38,424
|
161,850
|
44,091
|
4,471
|
-86,205
|
94,246
|
175,315
|
123,745
|
53,773
|
190,147
|
126,848
|
127,212
|
89,793
|
184,000
|
40,000
|
170,000
|
75,000
|
|
資本的支出
|
-57,798
|
-64,144
|
-49,654
|
-49,228
|
-70,716
|
-70,184
|
-57,771
|
-62,705
|
-57,964
|
-92,747
|
-70,645
|
-74,699
|
-75,368
|
-73,651
|
-59,725
|
-76,789
|
-93,250
|
-95,752
|
-81,597
|
-96,155
|
-95,049
|
-120,624
|
-88,878
|
-93,937
|
-105,257
|
-118,572
|
-86,763
|
-90,951
|
-110,139
|
-124,486
|
-81,817
|
-101,315
|
-113,084
|
-128,134
|
-93,615
|
-106,373
|
-120,976
|
-121,546
|
-95,525
|
-93,955
|
-108,354
|
-106,472
|
-97,203
|
-116,624
|
-108,981
|
-117,131
|
-95,987
|
-114,659
|
-120,663
|
-120,686
|
-100,490
|
-126,256
|
-132,531
|
-139,360
|
-118,709
|
-132,498
|
-154,221
|
-127,572
|
-103,000
|
-143,000
|
-133,000
|
-191,000
|
|
投資キャッシュフロー
|
-64,623
|
-100,812
|
159
|
-64,138
|
-103,732
|
-114,570
|
-154,316
|
-28,193
|
-46,556
|
-65,603
|
-86,686
|
-68,218
|
-78,654
|
-78,659
|
-60,697
|
127,935
|
-73,997
|
-96,977
|
-80,175
|
-95,414
|
-95,513
|
-116,725
|
-91,654
|
-114,970
|
-108,329
|
-117,513
|
-89,927
|
-99,662
|
-112,762
|
-131,752
|
-87,354
|
-105,551
|
-114,782
|
-132,745
|
-97,664
|
-92,369
|
-130,282
|
-125,196
|
-95,131
|
-96,633
|
-109,241
|
-109,738
|
-96,461
|
-114,378
|
-116,091
|
-117,986
|
-95,681
|
-123,738
|
-120,892
|
-119,927
|
-106,253
|
-127,822
|
-134,505
|
-141,809
|
-118,100
|
-136,030
|
-155,882
|
-128,988
|
-103,000
|
-145,000
|
-125,000
|
-191,000
|
|
配当金の支払額
|
13,850
|
14,297
|
15,780
|
15,949
|
15,956
|
16,052
|
17,073
|
17,028
|
17,114
|
17,337
|
18,384
|
18,283
|
18,296
|
18,313
|
19,217
|
19,110
|
20,225
|
19,762
|
20,717
|
20,551
|
20,560
|
20,569
|
21,545
|
21,722
|
21,905
|
21,982
|
23,167
|
23,026
|
23,027
|
23,240
|
24,634
|
24,467
|
24,468
|
24,477
|
25,615
|
25,538
|
25,619
|
26,000
|
27,389
|
27,319
|
27,573
|
27,973
|
29,399
|
29,294
|
29,511
|
30,007
|
31,969
|
32,108
|
32,201
|
32,783
|
35,029
|
34,913
|
35,221
|
35,760
|
37,817
|
37,273
|
37,385
|
37,525
|
40,000
|
39,000
|
40,000
|
40,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,893
|
2,920
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
75,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175,000
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
70,000
|
399,856
|
0
|
0
|
0
|
250,000
|
0
|
0
|
0
|
-
|
-
|
0
|
300
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
10,091
|
100,006
|
95
|
94
|
15
|
93
|
65
|
11,199
|
-
|
-
|
101
|
258
|
56
|
50,047
|
69
|
80
|
39,218
|
604
|
639
|
775
|
760
|
731
|
792
|
791
|
90,792
|
70,792
|
822
|
821
|
822
|
822
|
3,037
|
273,133
|
634
|
-
|
665
|
665
|
665
|
-
|
700
|
731
|
698
|
-
|
759
|
732
|
732
|
712
|
771
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,124
|
86,815
|
-110,997
|
12,027
|
34,947
|
82,088
|
31,058
|
-29,512
|
-21,599
|
-1,030
|
-4,960
|
14,016
|
38,615
|
29,099
|
-88,603
|
-77,230
|
-165,305
|
107,175
|
-66,665
|
4,241
|
9,453
|
53,499
|
-11,610
|
65,321
|
3,724
|
14,787
|
-42,116
|
8,082
|
35,081
|
30,423
|
-87,320
|
23,961
|
10,249
|
130,141
|
-97,986
|
37,923
|
39,685
|
62,917
|
-31,120
|
129,494
|
-5,046
|
-9,289
|
-41,178
|
86,785
|
57,435
|
82,506
|
115,261
|
-102,332
|
109,165
|
205,197
|
9,175
|
-42,385
|
3,686
|
114,409
|
-94,776
|
11,555
|
23,147
|
-
|
-94,000
|
97,000
|
-10,000
|
91,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-37,779
|
81,000
|
-103,000
|
37,000
|
-116,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7.1
|
13.1
|
-25.1
|
9.2
|
-21.8
|