|
(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
|
|
株式報酬費用
|
3,159
|
3,608
|
9,120
|
6,100
|
5,900
|
7,300
|
11,000
|
8,200
|
7,900
|
8,000
|
23,500
|
8,900
|
8,800
|
9,000
|
57,400
|
14,100
|
47,000
|
21,100
|
31,500
|
17,300
|
49,800
|
17,600
|
18,000
|
15,200
|
18,000
|
32,400
|
-
|
26,000
|
22,200
|
20,400
|
-
|
30,100
|
19,400
|
27,700
|
-
|
19,500
|
22,500
|
20,900
|
-
|
24,800
|
32,700
|
25,200
|
-
|
34,900
|
23,100
|
32,900
|
35,800
|
30,900
|
25,800
|
24,200
|
32,900
|
25,300
|
32,100
|
26,000
|
28,700
|
38,800
|
27,500
|
22,300
|
23,000
|
23,700
|
68,600
|
56,300
|
-
|
|
営業キャッシュフロー
|
115,091
|
168,369
|
129,219
|
130,200
|
180,200
|
243,800
|
154,300
|
52,500
|
183,400
|
211,100
|
186,100
|
202,200
|
262,700
|
282,800
|
209,500
|
297,700
|
328,200
|
404,500
|
361,800
|
119,100
|
351,400
|
385,700
|
348,600
|
26,100
|
315,000
|
-
|
344,500
|
122,100
|
321,900
|
356,500
|
369,900
|
205,000
|
372,300
|
298,900
|
264,400
|
-17,900
|
327,100
|
307,400
|
312,500
|
85,600
|
289,800
|
251,400
|
382,500
|
188,900
|
362,000
|
346,400
|
361,900
|
145,000
|
361,500
|
290,900
|
257,300
|
234,800
|
90,700
|
293,900
|
254,900
|
209,200
|
245,200
|
265,200
|
212,500
|
208,900
|
230,800
|
277,100
|
256,400
|
|
資本的支出
|
-2,002
|
-2,209
|
-3,446
|
-1,700
|
-2,700
|
-3,900
|
-7,800
|
-1,300
|
-3,700
|
-4,900
|
-10,100
|
-4,600
|
-4,300
|
-7,100
|
-8,100
|
-4,100
|
-6,400
|
-3,200
|
-5,500
|
-4,700
|
-7,000
|
-13,800
|
-12,700
|
-4,100
|
-4,500
|
-6,500
|
-5,100
|
-4,100
|
-3,100
|
-6,700
|
-4,600
|
-5,500
|
-4,800
|
-3,200
|
-5,200
|
-3,000
|
-3,300
|
-100
|
-3,200
|
-2,600
|
-1,900
|
-2,300
|
-1,700
|
-700
|
-1,400
|
-2,800
|
-3,500
|
-3,700
|
-2,400
|
-3,000
|
-2,300
|
-1,900
|
-2,100
|
-2,600
|
-5,800
|
-1,000
|
-600
|
-700
|
-1,100
|
-1,600
|
-1,400
|
-1,200
|
-1,900
|
|
投資キャッシュフロー
|
-682,854
|
-25,990
|
-133,047
|
-12,100
|
-5,100
|
-42,800
|
-7,800
|
2,100
|
-396,000
|
-354,000
|
-54,400
|
-7,000
|
-2,800
|
-34,100
|
-6,500
|
-114,300
|
-431,200
|
-5,500
|
-717,100
|
-4,300
|
-26,000
|
-32,100
|
-262,100
|
-550,900
|
10,900
|
-
|
-463,500
|
16,300
|
-15,300
|
3,900
|
8,900
|
-3,900
|
-21,600
|
4,600
|
2,700
|
-100
|
-42,900
|
-96,900
|
115,500
|
15,900
|
-12,800
|
-11,100
|
-45,700
|
-24,100
|
-146,600
|
-7,100
|
-405,900
|
-157,400
|
-14,600
|
-94,600
|
156,700
|
288,000
|
3,100
|
186,800
|
-213,400
|
74,500
|
240,300
|
55,800
|
8,500
|
-35,600
|
-493,700
|
270,700
|
52,500
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,300
|
11,300
|
11,200
|
-
|
16,400
|
16,200
|
16,000
|
-
|
17,000
|
16,400
|
16,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
48,000
|
13,000
|
32,700
|
28,200
|
0
|
0
|
-
|
0
|
15,700
|
0
|
-
|
-
|
-
|
139,100
|
197,800
|
117,000
|
64,800
|
34,100
|
16,900
|
16,500
|
0
|
0
|
80,000
|
90,200
|
106,200
|
116,800
|
173,100
|
150,800
|
103,200
|
78,700
|
71,000
|
70,800
|
81,600
|
132,700
|
80,200
|
33,100
|
99,700
|
122,100
|
312,800
|
82,100
|
98,100
|
102,300
|
201,300
|
78,600
|
73,200
|
360,700
|
-
|
-
|
169,300
|
128,300
|
152,500
|
332,100
|
104,900
|
120,300
|
176,200
|
101,300
|
75,700
|
353,100
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
440,000
|
125,000
|
25,000
|
560,000
|
336,300
|
84,400
|
50,000
|
0
|
250,000
|
349,800
|
275,000
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
0
|
450,000
|
0
|
397,600
|
0
|
-
|
-
|
-
|
799,300
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
435,000
|
105,000
|
61,500
|
579,100
|
385,000
|
75,000
|
50,000
|
0
|
-
|
-
|
0
|
0
|
15,000
|
7,800
|
3,300
|
6,900
|
16,500
|
41,500
|
2,800
|
0
|
25,000
|
0
|
0
|
0
|
450,000
|
0
|
300,000
|
0
|
-
|
-
|
-
|
476,100
|
|
財務キャッシュフロー
|
586,269
|
-110,600
|
61,848
|
-180,800
|
-117,000
|
-184,900
|
-20,900
|
-113,200
|
131,500
|
202,200
|
-74,300
|
-285,700
|
-180,400
|
-145,500
|
-257,500
|
94,100
|
-273,100
|
-206,500
|
352,600
|
-217,500
|
-283,500
|
-293,900
|
-59,200
|
262,900
|
-277,000
|
-
|
162,900
|
-277,400
|
-239,800
|
-354,300
|
-318,200
|
-313,100
|
-282,700
|
-245,900
|
-141,400
|
-243,700
|
-226,700
|
-163,800
|
-300,500
|
-37,700
|
-188,600
|
4,800
|
-233,900
|
-440,900
|
-201,100
|
16,500
|
-172,800
|
-388,900
|
-227,300
|
-162,900
|
-623,800
|
-116,900
|
-148,300
|
-258,800
|
-234,300
|
-302,300
|
-413,800
|
-188,000
|
-271,800
|
-316,900
|
-201,500
|
-430,200
|
-200,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
211,400
|
207,300
|
229,400
|
275,900
|
254,500
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40.3
|
41.7
|
46.5
|
52.3
|
45.7
|