|
(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
|
1,000
|
1,000
|
1,015
|
1,015
|
900
|
900
|
1,125
|
1,125
|
1,050
|
1,050
|
1,350
|
1,350
|
1,350
|
1,350
|
1,350
|
1,350
|
1,380
|
1,620
|
1,620
|
2,419
|
1,620
|
1,821
|
1,200
|
1,200
|
1,000
|
700
|
1,200
|
1,200
|
1,200
|
1,600
|
1,200
|
1,200
|
1,400
|
1,100
|
1,300
|
1,300
|
1,600
|
1,300
|
1,400
|
1,400
|
1,600
|
1,300
|
1,400
|
1,400
|
1,500
|
1,400
|
1,400
|
1,300
|
1,500
|
1,500
|
1,400
|
2,800
|
1,900
|
1,900
|
1,800
|
1,700
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,100
|
2,200
|
|
営業キャッシュフロー
|
79,028
|
40,499
|
46,766
|
74,195
|
74,284
|
26,993
|
92,904
|
74,308
|
132,188
|
58,243
|
98,665
|
107,196
|
160,244
|
53,621
|
101,408
|
100,847
|
143,298
|
79,631
|
110,013
|
166,450
|
180,105
|
81,049
|
140,831
|
144,955
|
161,362
|
86,691
|
133,265
|
132,681
|
210,400
|
82,900
|
162,600
|
129,300
|
159,700
|
151,900
|
184,600
|
178,000
|
204,900
|
128,100
|
257,300
|
252,400
|
241,100
|
250,700
|
289,000
|
321,000
|
274,800
|
171,500
|
167,400
|
156,400
|
230,000
|
151,200
|
257,900
|
301,900
|
388,500
|
302,100
|
388,100
|
354,000
|
335,600
|
258,000
|
296,900
|
282,800
|
262,200
|
278,600
|
386,900
|
368,100
|
|
資本的支出
|
-8,138
|
-24,073
|
-10,432
|
-30,954
|
-21,206
|
-35,118
|
-36,155
|
-27,564
|
-28,212
|
-22,768
|
-37,343
|
-50,083
|
-55,513
|
-37,048
|
-52,998
|
-60,981
|
-32,564
|
-64,996
|
-45,987
|
-45,927
|
-43,922
|
-44,098
|
-31,442
|
-35,706
|
-29,681
|
-59,042
|
-73,252
|
-27,476
|
-21,200
|
-36,200
|
-25,300
|
-37,200
|
-31,500
|
-29,100
|
-36,500
|
-79,200
|
-54,400
|
-68,700
|
-61,200
|
-62,100
|
-48,800
|
-41,200
|
-33,500
|
-44,600
|
-32,700
|
-34,600
|
-47,400
|
-41,900
|
-35,500
|
-47,500
|
-48,000
|
-42,800
|
-33,700
|
-55,900
|
-46,900
|
-36,300
|
-50,800
|
-56,100
|
-59,400
|
-60,200
|
-55,700
|
-69,300
|
-60,300
|
-60,000
|
|
投資キャッシュフロー
|
-6,509
|
-22,474
|
-9,383
|
-41,682
|
-19,902
|
-29,689
|
-34,685
|
-27,947
|
-27,313
|
-22,430
|
-37,663
|
-19,798
|
-54,312
|
-35,391
|
-51,731
|
-60,358
|
-31,490
|
-63,421
|
-44,054
|
-49,816
|
-42,282
|
-41,646
|
-28,920
|
-67,779
|
-28,932
|
-57,009
|
-71,660
|
-30,492
|
-75,100
|
-34,600
|
-28,500
|
-41,100
|
-28,900
|
-25,000
|
-45,000
|
-75,000
|
-52,700
|
-66,900
|
-59,500
|
-60,600
|
-171,700
|
-37,000
|
-30,100
|
-42,900
|
-29,900
|
-31,500
|
-45,600
|
-41,500
|
-33,200
|
-43,900
|
-44,500
|
-41,400
|
-31,000
|
-54,200
|
-43,000
|
-33,000
|
-48,400
|
-52,700
|
-55,900
|
-57,500
|
-53,800
|
-64,400
|
-54,800
|
-57,900
|
|
配当金の支払額
|
58,972
|
0
|
61,921
|
61,921
|
73,715
|
38,332
|
38,367
|
41,327
|
50,197
|
50,332
|
56,281
|
210,496
|
29,662
|
59,338
|
74,219
|
74,237
|
74,193
|
74,160
|
74,193
|
74,035
|
82,846
|
81,890
|
81,247
|
81,118
|
86,522
|
86,666
|
86,690
|
86,710
|
92,600
|
92,500
|
92,000
|
92,000
|
106,400
|
106,300
|
114,800
|
114,400
|
123,000
|
123,100
|
126,200
|
126,300
|
143,600
|
143,200
|
143,400
|
373,200
|
160,800
|
160,800
|
161,000
|
161,100
|
178,400
|
178,500
|
177,500
|
176,900
|
199,800
|
199,900
|
199,800
|
417,300
|
223,200
|
223,300
|
223,400
|
223,400
|
246,700
|
252,500
|
252,500
|
252,600
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
8,847
|
0
|
17,850
|
26,245
|
81,865
|
168,560
|
23,065
|
19,461
|
59,440
|
0
|
0
|
0
|
0
|
56,700
|
25,900
|
0
|
-
|
-
|
0
|
62,600
|
-
|
-
|
-
|
-
|
52,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
49,300
|
95,300
|
93,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
190,000
|
240,000
|
310,000
|
255,000
|
210,000
|
180,000
|
235,000
|
225,000
|
340,000
|
210,000
|
315,000
|
220,000
|
165,000
|
325,000
|
545,000
|
40,000
|
90,000
|
110,000
|
55,000
|
135,000
|
225,000
|
235,000
|
460,000
|
695,000
|
405,000
|
230,000
|
405,000
|
155,000
|
90,000
|
160,000
|
225,000
|
205,000
|
185,000
|
155,000
|
520,000
|
365,000
|
65,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
240,000
|
265,000
|
230,000
|
255,000
|
230,000
|
190,000
|
215,000
|
260,000
|
230,000
|
240,000
|
285,000
|
275,000
|
265,000
|
215,000
|
595,000
|
40,000
|
90,000
|
110,000
|
55,000
|
175,000
|
200,000
|
260,000
|
320,000
|
645,000
|
405,000
|
385,000
|
455,000
|
245,000
|
90,000
|
220,000
|
190,000
|
200,000
|
225,000
|
155,000
|
490,000
|
400,000
|
135,000
|
|
財務キャッシュフロー
|
-58,972
|
0
|
-61,921
|
-61,921
|
-73,715
|
-32,979
|
-35,213
|
-39,912
|
-24,215
|
-48,010
|
-51,843
|
-203,445
|
-25,887
|
-53,902
|
-80,789
|
-73,865
|
-80,849
|
280
|
-54,713
|
-114,450
|
-127,180
|
-39,796
|
-116,452
|
-54,135
|
-115,356
|
-24,380
|
-69,088
|
-132,048
|
-114,700
|
-68,800
|
-117,700
|
-106,000
|
-112,600
|
-124,900
|
-144,100
|
-64,900
|
-134,900
|
-71,100
|
-178,300
|
-210,800
|
-78,200
|
-174,300
|
-131,400
|
-370,500
|
-154,200
|
-153,800
|
-190,200
|
-128,900
|
-199,500
|
-85,900
|
-220,800
|
-268,700
|
-348,900
|
-243,300
|
-286,900
|
-402,600
|
-267,400
|
-185,500
|
-210,700
|
-250,100
|
-235,500
|
-216,400
|
-280,900
|
-322,200
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
222,600
|
206,500
|
209,300
|
326,600
|
308,100
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.2
|
10.5
|
10.1
|
15.3
|
15.2
|