|
(単位:千ドル)
|
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
|
22,043
|
22,025
|
24,242
|
32,112
|
32,190
|
33,109
|
32,594
|
34,198
|
35,000
|
36,200
|
37,400
|
37,300
|
38,600
|
37,800
|
40,800
|
42,000
|
42,500
|
38,700
|
40,900
|
40,000
|
50,700
|
50,100
|
52,300
|
51,100
|
54,000
|
54,100
|
54,800
|
51,900
|
55,000
|
51,000
|
54,000
|
67,000
|
78,000
|
71,000
|
70,000
|
64,000
|
74,000
|
69,000
|
70,000
|
66,000
|
72,000
|
67,000
|
74,000
|
67,000
|
73,000
|
75,000
|
73,000
|
68,000
|
72,000
|
81,000
|
77,000
|
76,000
|
72,000
|
75,000
|
74,000
|
68,000
|
78,000
|
111,000
|
145,000
|
|
株式報酬費用
|
-
|
2,416
|
3,537
|
4,036
|
17,886
|
6,547
|
10,627
|
6,019
|
4,281
|
3,400
|
4,700
|
4,100
|
4,800
|
1,900
|
1,500
|
4,000
|
1,900
|
3,200
|
3,700
|
1,800
|
1,200
|
2,700
|
3,600
|
3,300
|
3,400
|
3,200
|
8,900
|
1,500
|
10,500
|
5,000
|
-1,000
|
-
|
-
|
3,000
|
3,000
|
-
|
-
|
-
|
-
|
8,000
|
12,000
|
11,000
|
15,000
|
25,000
|
11,000
|
13,000
|
22,000
|
9,000
|
6,000
|
15,000
|
4,000
|
10,000
|
0
|
3,000
|
2,000
|
6,000
|
12,000
|
19,000
|
5,000
|
|
営業キャッシュフロー
|
-
|
183,281
|
-
|
186,339
|
249,529
|
347,934
|
-21,178
|
278,314
|
84,086
|
-41,100
|
118,800
|
281,300
|
124,200
|
125,300
|
109,500
|
178,200
|
198,200
|
235,900
|
-75,500
|
21,600
|
48,300
|
149,000
|
48,600
|
137,200
|
-
|
84,700
|
-
|
24,500
|
204,500
|
290,000
|
101,000
|
228,000
|
156,000
|
269,000
|
94,000
|
-58,000
|
9,000
|
111,000
|
28,000
|
96,000
|
147,000
|
139,000
|
14,000
|
322,000
|
390,000
|
156,000
|
99,000
|
247,000
|
367,000
|
370,000
|
-36,000
|
177,000
|
81,000
|
48,000
|
98,000
|
-195,000
|
176,000
|
163,000
|
0
|
|
資本的支出
|
-
|
-25,652
|
-44,593
|
-59,525
|
-45,634
|
-39,894
|
-67,141
|
-63,719
|
-50,900
|
-69,000
|
-72,900
|
-61,900
|
-53,000
|
-56,500
|
-47,000
|
-45,500
|
-41,200
|
-55,200
|
-76,800
|
-47,500
|
-35,300
|
-22,800
|
-27,100
|
-24,200
|
-33,200
|
-22,500
|
-38,700
|
-20,000
|
-22,000
|
-26,000
|
-34,000
|
-29,000
|
-26,000
|
-30,000
|
-36,000
|
-35,000
|
-42,000
|
-24,000
|
-23,000
|
-34,000
|
-92,000
|
-62,000
|
-36,000
|
-26,000
|
-62,000
|
-57,000
|
-46,000
|
-45,000
|
-55,000
|
-50,000
|
-55,000
|
-47,000
|
-43,000
|
-34,000
|
-55,000
|
-51,000
|
-41,000
|
-38,000
|
-55,000
|
|
投資キャッシュフロー
|
-
|
-23,128
|
-
|
-59,376
|
-45,420
|
-38,810
|
-67,095
|
-63,683
|
-50,817
|
-62,900
|
-72,900
|
-61,900
|
-131,100
|
-56,600
|
-47,000
|
-3,400
|
-15,300
|
-55,100
|
-76,800
|
-51,700
|
-103,400
|
-16,900
|
-29,400
|
-25,600
|
-
|
-21,600
|
-
|
-19,800
|
-21,200
|
-26,000
|
-33,000
|
-42,000
|
-1,000
|
-30,000
|
-48,000
|
-196,000
|
-165,000
|
-35,000
|
-27,000
|
-54,000
|
-87,000
|
-63,000
|
-34,000
|
-41,000
|
-115,000
|
-61,000
|
-54,000
|
-34,000
|
-96,000
|
-51,000
|
-58,000
|
-55,000
|
-74,000
|
-35,000
|
43,000
|
-82,000
|
-185,000
|
-42,000
|
-53,000
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
477,571
|
629,529
|
65,100
|
65,100
|
65,100
|
65,100
|
238,800
|
65,200
|
43,400
|
43,400
|
43,400
|
43,500
|
43,400
|
43,400
|
43,400
|
43,400
|
43,400
|
43,400
|
43,400
|
43,500
|
43,400
|
43,600
|
75,000
|
76,000
|
75,000
|
75,000
|
75,000
|
81,000
|
80,000
|
41,000
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
302,000
|
141,000
|
50,000
|
51,000
|
150,000
|
202,000
|
50,000
|
51,000
|
50,000
|
0
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
1,687
|
-1,636
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
5,000
|
1,000
|
0
|
0
|
0
|
12,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000,000
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
0
|
-
|
49
|
66
|
34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500,000
|
0
|
0
|
0
|
-
|
-
|
15,000
|
15,000
|
65,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
600,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-9,674
|
-
|
-14,388
|
-12,424
|
-13,515
|
-3,959
|
-69,843
|
60,443
|
-143,400
|
-90,900
|
-99,400
|
43,500
|
-274,300
|
-101,900
|
-76,300
|
-97,400
|
-106,500
|
-94,600
|
-53,200
|
63,900
|
-60,100
|
-46,000
|
-43,800
|
-
|
-43,900
|
-
|
-66,500
|
-69,500
|
-96,000
|
-102,000
|
-387,000
|
-82,000
|
-87,000
|
-86,000
|
407,000
|
-43,000
|
-3,000
|
-6,000
|
-2,000
|
-248,000
|
-29,000
|
-36,000
|
-115,000
|
-58,000
|
-370,000
|
-153,000
|
-122,000
|
-121,000
|
-181,000
|
384,000
|
-664,000
|
-65,000
|
-65,000
|
312,000
|
-15,000
|
-90,000
|
-47,000
|
-106,000
|
|
フリーキャッシュフロー
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,000
|
-246,000
|
135,000
|
125,000
|
-55,000
|
|
FCFマージン(%)
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
-14.9
|
7.7
|
6.4
|
-3.0
|