|
(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
|
8,298
|
6,789
|
9,208
|
8,133
|
8,610
|
7,661
|
7,384
|
8,435
|
7,796
|
7,629
|
10,517
|
9,461
|
8,035
|
8,250
|
8,110
|
11,362
|
9,916
|
8,356
|
8,413
|
15,990
|
9,095
|
8,301
|
8,631
|
8,789
|
15,957
|
8,008
|
6,001
|
247
|
11,307
|
4,436
|
4,548
|
2,529
|
3,962
|
4,433
|
5,735
|
5,782
|
7,609
|
7,745
|
7,153
|
1,375
|
14,311
|
4,164
|
5,629
|
3,148
|
9,760
|
6,712
|
7,138
|
5,868
|
11,011
|
5,885
|
6,861
|
1,773
|
9,953
|
5,925
|
6,249
|
5,681
|
8,657
|
8,743
|
7,208
|
5,866
|
8,656
|
10,166
|
6,965
|
12,476
|
|
営業キャッシュフロー
|
-148,959
|
96,263
|
36,077
|
372,394
|
-228,187
|
-9,608
|
87,710
|
368,298
|
-107,891
|
168,266
|
62,189
|
394,566
|
-108,070
|
75,244
|
141,714
|
378,871
|
-84,665
|
73,398
|
137,468
|
444,761
|
-93,201
|
111,265
|
112,977
|
286,051
|
-7,996
|
11,276
|
54,913
|
169,401
|
3,927
|
42,673
|
25,760
|
238,706
|
-120,727
|
63,990
|
83,075
|
164,493
|
38,519
|
10,831
|
94,641
|
168,750
|
47,302
|
-26,071
|
94,398
|
194,908
|
36,378
|
24,928
|
89,801
|
99,012
|
-26,773
|
-44,594
|
-38,118
|
69,475
|
26,588
|
23,796
|
80,756
|
194,632
|
62,257
|
-12,782
|
178,485
|
197,348
|
-49,934
|
154,146
|
401,846
|
-174
|
|
資本的支出
|
-14,933
|
-10,299
|
-21,197
|
-55,573
|
-23,501
|
-24,997
|
-22,666
|
-36,803
|
-28,686
|
-28,199
|
-27,295
|
-51,359
|
-34,258
|
-26,901
|
-33,543
|
-44,388
|
-31,663
|
-22,003
|
-29,936
|
-49,017
|
-83,967
|
-29,827
|
-24,738
|
-43,329
|
-20,212
|
-16,700
|
-27,563
|
-25,224
|
-15,862
|
-13,585
|
-11,173
|
-20,982
|
-13,490
|
-18,257
|
-18,229
|
-34,017
|
-10,638
|
-14,629
|
-19,357
|
-21,546
|
-17,310
|
-14,661
|
-15,948
|
-9,486
|
-11,422
|
-11,119
|
-11,493
|
-20,902
|
-14,052
|
-16,960
|
-14,819
|
-30,456
|
-15,318
|
-16,575
|
-15,651
|
-19,815
|
-13,610
|
-14,679
|
-23,880
|
-28,850
|
-11,738
|
-16,602
|
-17,194
|
-25,393
|
|
投資キャッシュフロー
|
-6,970
|
-10,299
|
-217,482
|
-51,966
|
-20,728
|
-24,925
|
-22,871
|
-125,679
|
-26,514
|
-28,085
|
-25,929
|
-45,899
|
2,051
|
-26,777
|
-32,910
|
-110,362
|
15,443
|
-21,515
|
-29,112
|
-48,899
|
-423,863
|
-29,604
|
-34,616
|
-37,212
|
-20,111
|
-20,438
|
-28,358
|
-22,562
|
-15,495
|
170,269
|
16,358
|
5,468
|
-12,890
|
-17,949
|
-18,738
|
-31,889
|
28,573
|
-13,538
|
-18,886
|
-19,986
|
-6,573
|
-14,588
|
-12,999
|
-7,540
|
-9,488
|
-14,352
|
-14,873
|
-20,764
|
-12,218
|
-16,779
|
-16,650
|
39,561
|
-16,456
|
-16,378
|
-15,543
|
-20,203
|
-13,586
|
-16,504
|
-24,022
|
-333,102
|
-11,276
|
-16,197
|
-16,994
|
-80,694
|
|
配当金の支払額
|
15,017
|
16,155
|
16,247
|
16,163
|
16,132
|
17,845
|
17,817
|
17,763
|
17,410
|
19,672
|
18,487
|
18,196
|
17,514
|
20,107
|
19,716
|
19,560
|
19,387
|
21,995
|
21,905
|
21,831
|
21,686
|
24,242
|
24,072
|
23,650
|
23,415
|
24,766
|
24,779
|
24,786
|
24,785
|
24,794
|
24,833
|
24,821
|
24,826
|
24,855
|
24,900
|
24,868
|
24,909
|
24,863
|
24,923
|
24,862
|
26,023
|
26,031
|
26,052
|
26,053
|
26,465
|
25,703
|
26,383
|
26,053
|
26,128
|
26,139
|
26,139
|
26,143
|
26,229
|
26,242
|
26,241
|
26,243
|
27,654
|
27,605
|
27,589
|
27,592
|
27,617
|
27,592
|
27,462
|
26,968
|
|
自己株式の取得による支出
|
11,989
|
11,111
|
10,974
|
11,941
|
13,819
|
12,206
|
15,063
|
108,912
|
22,050
|
410,848
|
100,966
|
238,078
|
155,552
|
150,765
|
63,810
|
88,183
|
109,605
|
43,463
|
35,256
|
58,180
|
79,899
|
59,745
|
110,038
|
53,969
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,568
|
32,112
|
0
|
0
|
0
|
5,081
|
12,450
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,549
|
13,612
|
3,909
|
0
|
21,088
|
31,709
|
145,123
|
56,940
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,420
|
1,421
|
1,420
|
539,755
|
6,250
|
6,300
|
6,300
|
6,250
|
6,250
|
6,300
|
462,500
|
5,000
|
5,000
|
5,000
|
5,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
10,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
15,000
|
75,000
|
0
|
-
|
-
|
-
|
0
|
407,473
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-13,179
|
-26,019
|
-29,176
|
-74,539
|
-27,531
|
-35,378
|
-47,127
|
-128,920
|
-34,566
|
-132,602
|
2,255
|
-264,009
|
-25,382
|
-110,601
|
-101,026
|
-18,815
|
-129,215
|
-70,800
|
-77,594
|
-90,049
|
418,875
|
-101,934
|
-145,752
|
-109,867
|
-35,610
|
-32,817
|
-33,087
|
-29,325
|
-38,826
|
-43,636
|
-53,752
|
-49,139
|
-46,855
|
-40,393
|
-45,978
|
-40,058
|
-43,786
|
-43,042
|
-108,716
|
-34,110
|
-63,925
|
-27,956
|
270,853
|
-31,385
|
-449,923
|
-41,171
|
763,438
|
-872,051
|
-38,391
|
-39,319
|
-34,068
|
-38,234
|
-43,819
|
11,532
|
196
|
-120,923
|
-54,214
|
17,531
|
-70,697
|
224,875
|
-84,232
|
-70,212
|
-176,503
|
4,019
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
168,498
|
-61,672
|
137,544
|
384,652
|
-25,567
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.3
|
-5.4
|
11.6
|
32.8
|
-2.1
|