|
(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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
|
減価償却費
|
12,200
|
12,700
|
12,800
|
13,000
|
12,500
|
11,500
|
12,100
|
11,900
|
12,500
|
13,100
|
12,100
|
12,700
|
13,700
|
16,300
|
15,700
|
15,900
|
16,100
|
16,000
|
15,400
|
15,600
|
15,600
|
15,800
|
14,900
|
15,300
|
13,600
|
13,700
|
14,600
|
15,100
|
15,600
|
15,200
|
-
|
-
|
-
|
-
|
14,100
|
13,700
|
13,600
|
13,800
|
11,700
|
10,900
|
11,300
|
10,800
|
10,700
|
10,600
|
7,900
|
10,500
|
10,700
|
8,400
|
-
|
-
|
-
|
|
株式報酬費用
|
2,800
|
6,800
|
3,600
|
3,200
|
3,400
|
7,800
|
3,500
|
3,700
|
4,100
|
8,800
|
4,700
|
3,000
|
4,200
|
7,600
|
5,000
|
3,500
|
3,000
|
7,400
|
3,800
|
4,400
|
3,600
|
8,200
|
3,900
|
4,300
|
4,800
|
7,000
|
4,800
|
4,400
|
4,900
|
8,500
|
-
|
-
|
-
|
-
|
1,900
|
2,600
|
3,000
|
2,900
|
2,200
|
1,700
|
2,900
|
2,100
|
1,800
|
2,100
|
2,300
|
2,400
|
2,900
|
1,100
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
18,800
|
196,000
|
-12,700
|
62,300
|
43,100
|
182,000
|
-24,800
|
75,500
|
60,800
|
187,200
|
13,900
|
57,500
|
54,600
|
197,500
|
-18,300
|
60,700
|
45,100
|
194,600
|
-11,800
|
35,900
|
48,100
|
153,500
|
-7,500
|
39,300
|
60,500
|
146,300
|
-17,600
|
31,600
|
66,800
|
136,200
|
-40,800
|
2,000
|
52,400
|
118,400
|
-40,100
|
41,400
|
18,200
|
67,900
|
-47,000
|
92,300
|
66,500
|
54,300
|
-13,600
|
15,000
|
-
|
107,800
|
-41,300
|
31,800
|
-16,900
|
-6,000
|
17,700
|
|
資本的支出
|
-14,300
|
-21,500
|
-12,100
|
-13,600
|
-23,600
|
-24,600
|
-18,800
|
-14,900
|
-17,300
|
-24,600
|
-9,100
|
-14,700
|
-19,100
|
-26,100
|
-14,400
|
-16,800
|
-14,800
|
-23,400
|
-13,900
|
-13,900
|
-14,600
|
-18,700
|
-9,400
|
-15,900
|
-12,900
|
-23,400
|
-16,000
|
-16,000
|
-20,600
|
-19,700
|
-15,200
|
-22,400
|
-17,600
|
-20,200
|
-12,900
|
-14,300
|
-16,800
|
-17,000
|
-8,200
|
-5,900
|
-6,600
|
-7,200
|
-7,400
|
-9,900
|
-7,800
|
-10,000
|
-6,000
|
-5,900
|
-3,600
|
-3,100
|
-2,100
|
|
投資キャッシュフロー
|
-6,400
|
-21,000
|
-11,100
|
-12,000
|
-23,000
|
-22,800
|
-17,800
|
-7,100
|
-16,300
|
-23,600
|
-8,600
|
-8,100
|
-17,800
|
-25,600
|
-10,200
|
-15,500
|
-14,200
|
-22,400
|
-11,800
|
-1,600
|
-11,500
|
-18,200
|
-9,000
|
-14,000
|
16,600
|
-19,300
|
-15,700
|
-11,000
|
-14,200
|
-16,700
|
-9,300
|
4,800
|
-14,200
|
-16,000
|
-12,300
|
-10,200
|
-1,100
|
-3,400
|
-7,700
|
9,500
|
-5,800
|
35,500
|
33,000
|
-9,100
|
-
|
29,200
|
-5,500
|
-8,100
|
-2,500
|
9,400
|
-1,800
|
|
配当金の支払額
|
15,700
|
16,000
|
19,000
|
18,600
|
18,500
|
17,700
|
17,400
|
20,100
|
20,000
|
20,100
|
19,700
|
33,000
|
32,200
|
31,900
|
32,600
|
32,600
|
34,200
|
34,100
|
35,700
|
34,000
|
33,900
|
34,400
|
35,000
|
34,400
|
34,600
|
34,800
|
34,700
|
34,600
|
34,600
|
35,600
|
35,400
|
34,800
|
33,900
|
33,700
|
33,900
|
13,400
|
13,200
|
13,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
4,100
|
31,900
|
52,000
|
78,800
|
207,000
|
90,800
|
54,100
|
24,900
|
25,300
|
100,700
|
103,600
|
100,100
|
100,000
|
75,700
|
16,900
|
14,500
|
10,300
|
50,600
|
900
|
0
|
0
|
600
|
800
|
0
|
300
|
600
|
500
|
100
|
0
|
1,900
|
1,000
|
50,100
|
50,200
|
400
|
700
|
100
|
0
|
100
|
-
|
-
|
-
|
1,400
|
1,400
|
1,500
|
22,100
|
0
|
75,000
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-14,800
|
-43,300
|
-54,600
|
-108,200
|
-10,700
|
-127,400
|
6,000
|
-67,500
|
-33,100
|
-157,900
|
27,000
|
-76,900
|
-22,900
|
-164,800
|
18,600
|
-35,900
|
-18,600
|
-173,100
|
38,100
|
-43,400
|
-9,900
|
-141,900
|
30,500
|
-43,400
|
-60,000
|
-120,400
|
34,100
|
-35,200
|
-19,000
|
-96,500
|
60,500
|
-55,200
|
-11,300
|
-73,000
|
47,900
|
-14,000
|
-52,000
|
-67,200
|
119,000
|
-159,900
|
-25,200
|
-102,900
|
-3,100
|
-52,600
|
18,300
|
18,200
|
28,900
|
-6,400
|
31,000
|
3,000
|
900
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-47,300
|
25,900
|
-20,500
|
-9,100
|
15,600
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-13.6
|
8.3
|
-7.0
|
-3.3
|
6.0
|