|
(単位:千ドル)
|
2Q10
|
3Q10
|
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
|
|
減価償却費
|
129,209
|
111,602
|
93,594
|
103,495
|
101,978
|
110,129
|
120,895
|
132,289
|
136,935
|
117,419
|
112,898
|
126,907
|
125,595
|
144,543
|
141,130
|
148,164
|
146,560
|
157,118
|
149,958
|
147,940
|
121,406
|
112,356
|
77,366
|
66,541
|
55,012
|
647,124
|
51,195
|
51,152
|
52,101
|
53,265
|
52,451
|
52,944
|
51,316
|
59,738
|
57,297
|
58,264
|
55,064
|
63,191
|
96,862
|
55,414
|
5,283
|
45,812
|
39,450
|
36,381
|
37,691
|
37,118
|
35,345
|
35,400
|
37,680
|
43,003
|
42,032
|
49,767
|
52,917
|
|
株式報酬費用
|
-
|
10,196
|
10,201
|
7,931
|
9,388
|
5,670
|
7,913
|
7,336
|
7,413
|
6,648
|
7,908
|
7,763
|
8,103
|
9,229
|
8,346
|
8,871
|
8,887
|
4,409
|
7,849
|
7,118
|
7,670
|
7,967
|
859
|
3,263
|
5,560
|
5,313
|
4,106
|
4,835
|
3,274
|
2,939
|
2,592
|
2,560
|
3,559
|
3,240
|
3,263
|
3,602
|
3,001
|
2,604
|
2,453
|
1,087
|
-
|
8,212
|
17,680
|
2,552
|
2,556
|
2,534
|
2,971
|
4,104
|
4,416
|
4,564
|
4,938
|
6,548
|
6,659
|
|
営業キャッシュフロー
|
-
|
208,484
|
124,832
|
398,521
|
315,739
|
365,722
|
291,654
|
440,966
|
293,506
|
384,765
|
269,176
|
437,568
|
-
|
348,986
|
214,858
|
329,847
|
340,392
|
337,728
|
137,764
|
288,957
|
272,676
|
164,907
|
2,029
|
60,915
|
96,415
|
59,864
|
24,262
|
52,946
|
65,651
|
124,284
|
91,627
|
153,999
|
147,904
|
136,155
|
64,366
|
148,634
|
-
|
150,565
|
61,842
|
10,969
|
32,910
|
40,326
|
52,656
|
90,882
|
104,019
|
69,601
|
90,143
|
149,965
|
156,301
|
124,336
|
88,522
|
142,491
|
144,397
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,945
|
-5,803
|
-7,918
|
-7,099
|
-14,867
|
-7,958
|
-6,855
|
-36,307
|
-1,645
|
-1,975
|
-2,633
|
3,056
|
-2,965
|
-508
|
-2,066
|
47
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-261,539
|
-285,043
|
-347,797
|
-525,412
|
-447,706
|
-288,883
|
-560,341
|
-388,748
|
-138,869
|
-320,646
|
-344,927
|
-
|
-323,606
|
-236,754
|
-280,148
|
-272,021
|
-287,832
|
-192,578
|
-143,934
|
-91,028
|
-122,645
|
-66,954
|
-60,566
|
-6,487
|
-71,410
|
-67,597
|
-153,553
|
-72,858
|
-63,296
|
-50,796
|
-83,336
|
-82,600
|
-116,544
|
-91,801
|
-67,338
|
-
|
-55,114
|
-16,288
|
-33,705
|
-1,560
|
-1,884
|
-33,663
|
-21,113
|
-63,465
|
-84,691
|
-90,207
|
-93,097
|
-104,690
|
-139,936
|
-133,072
|
-160,633
|
-134,845
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,727
|
21,734
|
21,780
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
234,733
|
81,402
|
19,021
|
114,774
|
66,761
|
211,356
|
0
|
0
|
0
|
0
|
0
|
2,692
|
9,067
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76,654
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
71,926
|
-93,801
|
-56,789
|
112,244
|
76,314
|
55,902
|
70,122
|
91,163
|
-118,676
|
15,228
|
-79,045
|
-
|
-39,741
|
17,601
|
-45,545
|
-60,981
|
-46,179
|
37,682
|
-146,631
|
-173,849
|
-51,662
|
70,365
|
-6,056
|
-89,200
|
9,879
|
43,476
|
102,368
|
3,756
|
-60,987
|
-40,578
|
-69,908
|
679
|
-47,645
|
-5,207
|
-81,064
|
-
|
-95,453
|
-39,025
|
230,804
|
-55,054
|
-91,308
|
-14,522
|
-56,723
|
-51,857
|
16,972
|
-3,068
|
-56,694
|
-50,845
|
15,328
|
44,619
|
19,129
|
-8,658
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|