|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,122
|
2,332
|
2,293
|
2,462
|
2,690
|
2,995
|
3,108
|
2,749
|
2,765
|
2,956
|
2,986
|
2,998
|
3,070
|
3,050
|
3,095
|
3,216
|
3,053
|
3,669
|
3,815
|
3,793
|
3,616
|
3,405
|
5,568
|
6,239
|
6,529
|
6,398
|
6,382
|
6,522
|
6,362
|
6,232
|
5,883
|
6,296
|
6,231
|
5,479
|
8,726
|
9,989
|
10,023
|
9,812
|
9,633
|
10,191
|
10,935
|
10,827
|
10,861
|
10,659
|
13,748
|
13,424
|
15,760
|
16,783
|
|
営業キャッシュフロー
|
66,635
|
36,696
|
-5,217
|
37,268
|
73,842
|
28,951
|
4,412
|
33,390
|
83,474
|
39,744
|
1,874
|
27,083
|
76,052
|
47,031
|
5,264
|
60,568
|
72,546
|
45,513
|
-15,835
|
53,765
|
60,843
|
61,099
|
-22,945
|
50,806
|
60,548
|
63,626
|
24,214
|
39,894
|
100,911
|
92,355
|
4,552
|
59,262
|
83,023
|
96,059
|
17,943
|
79,796
|
93,238
|
79,579
|
5,764
|
-4,312
|
68,228
|
40,381
|
120
|
102,287
|
142,837
|
138,452
|
63,924
|
95,425
|
105,853
|
101,859
|
12,033
|
113,706
|
121,451
|
49,364
|
1,741
|
111,854
|
122,945
|
82,863
|
20,467
|
95,603
|
68,687
|
85,690
|
|
資本的支出
|
-5,424
|
-6,695
|
-1,835
|
-3,275
|
-3,019
|
-2,795
|
-3,129
|
-3,107
|
-6,289
|
-2,918
|
-13,645
|
-7,360
|
-5,437
|
-5,082
|
-3,015
|
-4,299
|
-4,572
|
-9,060
|
-6,804
|
-7,750
|
-7,256
|
-5,955
|
-5,306
|
-5,606
|
-6,672
|
-7,607
|
-4,718
|
-5,969
|
-6,827
|
-5,923
|
-4,996
|
-16,615
|
-12,518
|
-13,544
|
-14,906
|
-23,271
|
-7,958
|
-11,207
|
-6,229
|
-14,865
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-1,244
|
-9,496
|
-5,587
|
-4,745
|
-6,499
|
-6,973
|
-1,496
|
-8,891
|
-9,175
|
-38,437
|
-13,816
|
-6,789
|
-7,745
|
801
|
1,027
|
3,574
|
-9,891
|
-12,356
|
-7,269
|
-2,021
|
-53,808
|
-36,712
|
-41,268
|
-12,607
|
-12,130
|
-32,462
|
-47,832
|
-19,471
|
-10,972
|
-11,840
|
-241,185
|
-31,503
|
-27,159
|
-21,405
|
-4,280
|
-40,987
|
-174,899
|
-31,001
|
-14,825
|
-14,708
|
-1,003
|
6,057
|
-9,713
|
-23,240
|
-19,616
|
-26,357
|
-22,467
|
-1,524
|
-459,670
|
41,231
|
-29,463
|
-29,687
|
-44,115
|
-162,361
|
-42,736
|
-19,296
|
-1,331
|
-21,208
|
-52,952
|
-42,196
|
-82,709
|
-40,407
|
|
配当金の支払額
|
10,960
|
10,924
|
10,950
|
10,972
|
10,900
|
10,824
|
10,713
|
10,683
|
611,355
|
21,341
|
503
|
10,758
|
10,765
|
10,773
|
10,784
|
11,173
|
10,810
|
10,762
|
11,710
|
11,230
|
11,233
|
11,041
|
11,612
|
11,581
|
11,497
|
11,492
|
12,139
|
12,194
|
12,150
|
12,168
|
12,265
|
12,189
|
12,174
|
12,087
|
12,163
|
11,968
|
11,972
|
11,986
|
12,791
|
12,437
|
46
|
0
|
-
|
-
|
-
|
12,516
|
13,204
|
13,249
|
13,244
|
12,848
|
12,821
|
14,713
|
14,539
|
14,384
|
14,728
|
14,126
|
13,634
|
13,009
|
13,471
|
13,397
|
13,326
|
13,278
|
|
自己株式の取得による支出
|
1,929
|
41
|
2,207
|
320
|
22,269
|
28,821
|
14,854
|
7,319
|
54
|
359
|
3,634
|
17
|
33
|
281
|
4,530
|
14
|
19,213
|
54,215
|
6,227
|
17
|
50,206
|
16,423
|
8,857
|
19,421
|
5,680
|
1,968
|
7,271
|
143
|
1,473
|
920
|
41,869
|
28,704
|
38,693
|
39,413
|
31,951
|
10,486
|
2,333
|
5,868
|
54,072
|
464
|
622
|
292
|
5,046
|
316
|
4,677
|
3,326
|
14,802
|
338
|
231,390
|
188,237
|
160,488
|
73,967
|
69,945
|
58,372
|
59,459
|
233,252
|
56,253
|
31,779
|
64,624
|
48,132
|
202
|
25,346
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
150,056
|
0
|
-
|
-
|
3,360
|
0
|
-
|
-
|
200
|
24
|
-
|
-
|
176
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
212
|
140
|
176
|
8,509
|
8,491
|
12,224
|
3,148
|
398,513
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
5
|
5
|
8
|
61
|
223
|
166
|
167
|
169
|
3,920
|
2,046
|
2,049
|
2,063
|
2,046
|
2,052
|
2,060
|
2,998
|
2,998
|
3,082
|
3,087
|
124,025
|
307
|
318
|
305
|
213
|
152
|
153
|
156
|
175
|
176
|
111
|
251
|
115
|
126
|
123
|
125
|
123
|
256,438
|
33,239
|
130
|
433,546
|
6,942
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-58,818
|
-15,936
|
-4,397
|
-18,353
|
-32,690
|
-39,630
|
-19,022
|
369,497
|
-444,995
|
17,810
|
18,136
|
-14,824
|
-51,427
|
-40,169
|
205
|
-27,926
|
-28,406
|
-61,413
|
9,773
|
-21,817
|
-37,468
|
-29,939
|
64,192
|
-24,102
|
-50,242
|
-33,932
|
8,200
|
-10,466
|
-49,526
|
-83,985
|
38,105
|
-26,824
|
-61,986
|
-78,712
|
-8,552
|
-36,287
|
79,068
|
-46,724
|
297,933
|
11,010
|
-189,619
|
-3,926
|
-2,201
|
5,954
|
-15,868
|
-15,605
|
-25,795
|
-13,463
|
-200,235
|
-154,657
|
7,440
|
-79,568
|
-76,881
|
103,072
|
56,473
|
-75,037
|
-123,604
|
-79,542
|
32,208
|
-35,447
|
6,307
|
-53,171
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|