|
(単位:千ドル)
|
2Q10
|
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
|
9,246
|
9,897
|
11,582
|
10,202
|
10,563
|
10,947
|
11,201
|
10,175
|
10,619
|
10,822
|
11,480
|
11,339
|
11,262
|
11,257
|
11,835
|
12,387
|
13,391
|
14,558
|
14,550
|
15,100
|
16,300
|
16,400
|
16,600
|
16,600
|
17,300
|
18,100
|
18,700
|
21,500
|
21,500
|
21,800
|
26,400
|
22,900
|
23,600
|
24,700
|
25,500
|
23,500
|
25,900
|
34,600
|
33,700
|
34,200
|
33,700
|
35,800
|
35,800
|
36,600
|
37,600
|
38,100
|
38,400
|
37,600
|
40,000
|
44,200
|
44,800
|
44,800
|
47,000
|
46,600
|
46,500
|
47,200
|
49,100
|
45,700
|
48,400
|
47,300
|
48,500
|
47,000
|
47,100
|
|
株式報酬費用
|
3,655
|
3,745
|
3,456
|
3,649
|
3,843
|
3,951
|
3,860
|
3,866
|
3,734
|
3,994
|
7,311
|
3,783
|
3,954
|
3,416
|
3,890
|
3,939
|
4,363
|
4,951
|
4,371
|
4,300
|
4,600
|
4,600
|
3,900
|
4,000
|
3,800
|
2,800
|
3,900
|
5,300
|
5,700
|
5,500
|
7,600
|
6,600
|
10,000
|
7,300
|
7,800
|
10,000
|
12,500
|
10,800
|
11,100
|
7,300
|
10,300
|
9,900
|
9,100
|
8,100
|
11,800
|
11,100
|
10,900
|
13,900
|
22,100
|
22,100
|
25,100
|
12,200
|
14,800
|
14,700
|
11,100
|
11,400
|
14,200
|
13,200
|
15,900
|
9,100
|
18,400
|
18,600
|
10,300
|
|
営業キャッシュフロー
|
-
|
35,280
|
43,106
|
14,346
|
46,810
|
45,160
|
58,660
|
5,624
|
49,165
|
37,527
|
53,680
|
26,673
|
58,462
|
47,078
|
54,445
|
11,884
|
54,804
|
8,600
|
56,933
|
35,000
|
75,900
|
75,600
|
52,400
|
11,400
|
71,400
|
60,400
|
70,500
|
46,500
|
55,700
|
62,500
|
85,400
|
59,900
|
69,800
|
79,800
|
105,300
|
59,000
|
87,200
|
105,700
|
82,500
|
48,700
|
127,600
|
93,400
|
114,600
|
64,200
|
127,200
|
122,600
|
135,900
|
23,500
|
68,700
|
102,100
|
103,500
|
23,400
|
24,500
|
130,700
|
137,800
|
93,600
|
152,700
|
191,900
|
153,400
|
91,000
|
99,000
|
195,700
|
204,000
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-6,271
|
-8,633
|
-8,994
|
-8,928
|
-4,954
|
-7,163
|
-9,118
|
-9,763
|
-9,069
|
-5,633
|
-20,793
|
-10,006
|
-11,957
|
-15,564
|
-14,400
|
-13,200
|
-12,300
|
-17,400
|
-13,500
|
-15,900
|
-18,100
|
-15,300
|
-14,300
|
-19,000
|
-13,100
|
-20,200
|
-17,600
|
-18,000
|
-19,600
|
-20,900
|
-18,700
|
-18,300
|
-20,100
|
-22,900
|
-15,100
|
-17,000
|
-22,600
|
-22,000
|
-22,700
|
-18,700
|
-30,200
|
-30,200
|
-28,000
|
-31,700
|
-33,700
|
-36,100
|
-29,500
|
-30,300
|
-29,300
|
-30,000
|
-34,100
|
-31,900
|
-36,100
|
-40,600
|
-32,200
|
-36,600
|
-35,600
|
-42,700
|
|
投資キャッシュフロー
|
-
|
-20,862
|
-41,535
|
-10,044
|
-45,307
|
-34,440
|
-20,976
|
-21,980
|
24,943
|
45,274
|
31,955
|
49,232
|
-64,925
|
-29,923
|
30,755
|
51,482
|
-58,685
|
-7,263
|
-16,750
|
-14,100
|
-12,100
|
-27,100
|
-26,200
|
-28,100
|
-35,800
|
-18,600
|
-191,700
|
-17,500
|
3,000
|
-35,000
|
-11,300
|
-7,300
|
-18,700
|
-13,000
|
-10,900
|
-19,500
|
-18,500
|
-678,300
|
-30,000
|
-19,500
|
-37,700
|
-67,500
|
900
|
-33,400
|
-35,800
|
-56,200
|
-42,300
|
-33,700
|
-691,300
|
-36,000
|
-38,300
|
-700
|
-27,100
|
-21,300
|
-32,800
|
-26,700
|
-32,800
|
14,100
|
24,100
|
-70,700
|
-23,900
|
-33,000
|
-11,700
|
|
配当金の支払額
|
-
|
-
|
-
|
2,494
|
2,517
|
2,528
|
2,502
|
5,012
|
4,992
|
4,863
|
10,620
|
0
|
5,889
|
5,768
|
5,768
|
7,644
|
7,665
|
7,603
|
7,586
|
8,400
|
8,500
|
8,400
|
8,400
|
9,500
|
9,500
|
9,500
|
9,400
|
9,900
|
9,800
|
9,900
|
9,700
|
10,600
|
10,700
|
10,600
|
10,700
|
11,900
|
12,000
|
12,000
|
11,900
|
12,900
|
12,800
|
12,900
|
12,800
|
13,500
|
13,500
|
13,600
|
13,600
|
15,500
|
15,400
|
15,300
|
15,300
|
15,900
|
16,000
|
16,000
|
16,000
|
17,300
|
17,300
|
17,400
|
17,300
|
19,500
|
19,300
|
19,200
|
18,900
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
28,417
|
12,146
|
23,033
|
82,406
|
78,259
|
68,115
|
15,240
|
38,697
|
8,857
|
90,720
|
21,697
|
15,023
|
5,380
|
34,632
|
2,300
|
25,400
|
2,400
|
66,900
|
38,800
|
0
|
0
|
10,000
|
900
|
27,700
|
12,700
|
1,000
|
8,900
|
1,900
|
0
|
10,100
|
4,900
|
0
|
0
|
0
|
20,000
|
0
|
17,600
|
4,300
|
-
|
-
|
-
|
1,200
|
110,600
|
91,900
|
15,200
|
8,300
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
109,600
|
112,000
|
170,100
|
395,300
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55,000
|
0
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
5,000
|
25,000
|
25,000
|
30,000
|
25,000
|
35,000
|
20,000
|
40,000
|
15,000
|
77,800
|
32,800
|
37,800
|
42,800
|
7,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
1,503
|
2,962
|
6,335
|
-846
|
-27,666
|
-10,419
|
-20,843
|
-89,291
|
-80,682
|
-74,360
|
-11,650
|
-46,731
|
-14,135
|
-93,856
|
-27,502
|
-25,531
|
19,601
|
-38,247
|
7,000
|
-46,100
|
-45,300
|
-40,500
|
-7,900
|
-13,900
|
-24,500
|
170,000
|
-26,000
|
-45,800
|
-47,700
|
-38,000
|
-54,100
|
-42,900
|
-48,200
|
-43,600
|
-60,700
|
-33,500
|
517,500
|
-49,600
|
-26,900
|
-63,700
|
-34,000
|
306,800
|
-66,000
|
-89,300
|
-20,200
|
387,300
|
11,800
|
537,100
|
-57,100
|
-76,700
|
-48,800
|
-6,100
|
-120,100
|
-103,400
|
-43,500
|
-81,600
|
-60,200
|
-199,100
|
-24,100
|
-108,500
|
-188,100
|
-194,000
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
112,800
|
58,800
|
62,400
|
160,100
|
161,300
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.1
|
10.1
|
10.3
|
25.9
|
25.2
|