|
(単位:千ドル)
|
1Q10
|
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
|
4,664
|
7,717
|
10,187
|
14,479
|
12,510
|
10,099
|
9,465
|
6,527
|
9,766
|
6,793
|
4,518
|
38,304
|
5,115
|
4,770
|
971
|
-1,762
|
4,793
|
11,630
|
17,138
|
14,300
|
15,336
|
15,683
|
12,493
|
14,149
|
15,179
|
10,606
|
4,841
|
6,939
|
12,318
|
4,524
|
7,667
|
17,296
|
18,134
|
26,570
|
23,771
|
19,316
|
17,123
|
14,684
|
8,850
|
-1,574
|
11,397
|
10,954
|
10,776
|
10,868
|
23,989
|
29,161
|
40,812
|
36,015
|
24,606
|
27,929
|
25,811
|
12,331
|
15,607
|
6,035
|
15,667
|
20,860
|
22,673
|
19,572
|
22,004
|
20,341
|
23,146
|
20,882
|
18,746
|
17,296
|
|
営業キャッシュフロー
|
3,925
|
5,948
|
127,263
|
207,643
|
52,613
|
26,241
|
214,701
|
136,157
|
77,084
|
32,944
|
157,128
|
193,186
|
-58,050
|
116,321
|
124,658
|
164,848
|
14,440
|
113,928
|
176,954
|
208,104
|
100,395
|
150,801
|
213,247
|
253,893
|
104,150
|
143,111
|
129,567
|
152,580
|
92,696
|
57,315
|
68,338
|
165,652
|
200,570
|
107,900
|
220,413
|
264,013
|
256,931
|
199,595
|
167,332
|
211,561
|
58,499
|
447,144
|
-168,594
|
162,142
|
-56,692
|
149,290
|
-73,498
|
75,855
|
-13,928
|
265,257
|
625,460
|
773,382
|
254,544
|
224,832
|
205,239
|
47,331
|
-33,323
|
166,422
|
108,055
|
267,930
|
106,531
|
227,128
|
275,446
|
305,414
|
|
資本的支出
|
-4,368
|
-3,620
|
-6,012
|
-3,718
|
-5,663
|
-6,070
|
-5,669
|
-18,530
|
-9,888
|
-7,515
|
-10,693
|
-8,000
|
-8,745
|
-9,571
|
-9,545
|
-12,493
|
-11,124
|
-3,736
|
-4,431
|
-3,073
|
-3,895
|
-7,647
|
-7,775
|
-8,798
|
-13,121
|
-20,362
|
-22,642
|
-17,327
|
-13,537
|
-10,568
|
-8,027
|
-7,990
|
-11,719
|
-8,850
|
-15,225
|
-9,206
|
-8,619
|
-8,155
|
-9,887
|
-9,629
|
-7,841
|
-3,780
|
-5,825
|
-5,687
|
-5,435
|
-7,421
|
-13,647
|
-7,694
|
-10,046
|
-26,735
|
-13,938
|
-11,196
|
-11,371
|
-10,308
|
-4,210
|
-4,100
|
-8,620
|
-6,618
|
-4,739
|
-2,676
|
-3,348
|
-7,292
|
-5,975
|
-3,013
|
|
投資キャッシュフロー
|
-6,453
|
-9,081
|
6,285
|
17,847
|
-1,285
|
-9,184
|
-4,140
|
-23,704
|
-13,816
|
-10,962
|
-13,907
|
-320,381
|
-10,134
|
6,790
|
-11,545
|
-13,970
|
-12,327
|
-6,229
|
-6,152
|
-364,188
|
-15,959
|
-13,040
|
-10,997
|
-14,450
|
-18,595
|
-25,786
|
-247,668
|
-20,939
|
-18,444
|
-17,401
|
-58,815
|
-12,874
|
-16,189
|
-16,755
|
-19,563
|
-20,301
|
-58,000
|
-31,935
|
-3,571
|
-19,523
|
-238,320
|
-4,424
|
-15,222
|
-13,748
|
-13,506
|
-31,080
|
-22,728
|
-18,358
|
-23,979
|
17,784
|
-31,251
|
-27,472
|
-26,950
|
-24,351
|
-15,350
|
-16,136
|
-22,474
|
-19,337
|
-17,288
|
-15,189
|
11,655
|
-20,159
|
-18,620
|
-27,546
|
|
配当金の支払額
|
42,409
|
42,227
|
42,073
|
42,193
|
48,851
|
48,711
|
48,756
|
48,379
|
54,725
|
54,426
|
54,122
|
112,080
|
56,473
|
56,558
|
54,099
|
53,127
|
52,420
|
52,489
|
52,681
|
57,418
|
57,335
|
57,182
|
56,931
|
64,167
|
63,888
|
63,632
|
63,609
|
54,301
|
64,597
|
64,209
|
63,959
|
65,457
|
65,382
|
65,177
|
64,599
|
70,061
|
69,742
|
69,268
|
68,855
|
69,921
|
69,871
|
67,233
|
70,324
|
2,528
|
70,030
|
69,726
|
69,170
|
68,395
|
72,855
|
72,413
|
70,990
|
69,059
|
73,435
|
72,760
|
72,747
|
72,627
|
74,580
|
72,703
|
72,973
|
74,516
|
77,490
|
74,865
|
74,698
|
74,323
|
|
自己株式の取得による支出
|
68,201
|
20,940
|
20,913
|
41,003
|
45,500
|
18,999
|
96,999
|
79,436
|
65,490
|
39,993
|
61,621
|
77,963
|
44,980
|
51,452
|
566,938
|
93,935
|
2,000
|
46,869
|
76,294
|
38,878
|
37,930
|
51,993
|
71,192
|
68,748
|
21,249
|
23,999
|
63,837
|
63,840
|
28,999
|
41,495
|
59,497
|
55,494
|
47,700
|
71,797
|
82,597
|
98,897
|
67,624
|
105,998
|
67,681
|
68,141
|
68,563
|
0
|
0
|
108,951
|
130,204
|
132,700
|
165,897
|
152,955
|
161,279
|
329,420
|
532,879
|
436,322
|
31,182
|
31,572
|
1,130
|
0
|
-
|
-
|
-
|
-
|
47,700
|
81,067
|
111,490
|
114,395
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
456,000
|
369,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
605,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
457,000
|
487,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
699,000
|
|
財務キャッシュフロー
|
-102,865
|
-57,706
|
-53,463
|
-75,100
|
-89,476
|
-60,934
|
-142,241
|
-122,447
|
-125,330
|
-90,547
|
-112,590
|
64,129
|
18,627
|
-129,867
|
-134,914
|
-118,750
|
-21,431
|
-106,020
|
-181,043
|
164,857
|
-67,833
|
-105,899
|
-224,477
|
-209,532
|
-76,590
|
-87,075
|
135,441
|
-99,076
|
-96,728
|
-384
|
5,880
|
-110,902
|
-170,676
|
-120,415
|
-204,328
|
-159,758
|
-134,793
|
-255,567
|
-126,718
|
-134,175
|
37,040
|
-380,378
|
68,354
|
-165,683
|
46,763
|
-164,870
|
128,018
|
-2,338
|
21,770
|
-278,947
|
-636,841
|
-725,528
|
-205,992
|
-226,126
|
-219,401
|
-66,314
|
34,695
|
-154,760
|
-64,179
|
-231,855
|
-146,211
|
-186,474
|
-275,531
|
-254,532
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
265,254
|
103,183
|
219,836
|
269,471
|
302,401
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.3
|
2.5
|
5.3
|
6.5
|
7.7
|