|
(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
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
営業キャッシュフロー
|
270,099
|
283,639
|
300,047
|
152,686
|
231,749
|
174,982
|
284,047
|
163,084
|
250,537
|
245,171
|
290,374
|
202,107
|
278,522
|
348,277
|
274,850
|
144,533
|
225,015
|
220,310
|
279,729
|
174,392
|
275,771
|
391,990
|
337,748
|
267,187
|
366,991
|
426,782
|
460,756
|
278,300
|
346,786
|
343,216
|
382,389
|
234,131
|
320,769
|
340,358
|
423,285
|
263,352
|
343,538
|
333,699
|
343,554
|
425,748
|
309,314
|
397,818
|
371,830
|
330,209
|
357,983
|
377,658
|
397,133
|
296,257
|
356,997
|
371,807
|
477,330
|
326,811
|
286,887
|
391,397
|
350,806
|
374,117
|
340,590
|
336,927
|
431,887
|
307,926
|
305,977
|
350,601
|
|
資本的支出
|
-619
|
-6,344
|
-761
|
-638
|
-1,528
|
-2,459
|
-479
|
-2,202
|
-1,175
|
-811
|
-855
|
-1,392
|
-2,117
|
-6,804
|
-5,075
|
-4,931
|
-4,476
|
-4,885
|
-6,080
|
-7,869
|
-16,714
|
-6,294
|
-3,879
|
-2,861
|
-3,398
|
-15,024
|
-3,978
|
-4,102
|
-5,371
|
-6,834
|
-11,966
|
-6,769
|
-8,581
|
-17,776
|
-7,015
|
-14,639
|
-8,395
|
-12,154
|
-9,316
|
-10,829
|
-8,645
|
-12,966
|
-15,529
|
-8,198
|
-7,003
|
-7,514
|
-6,981
|
-6,646
|
-6,139
|
-8,163
|
-8,210
|
-17,419
|
-10,820
|
-13,104
|
-9,106
|
-17,632
|
-29,309
|
-14,998
|
-11,746
|
-12,941
|
-97,292
|
-20,505
|
|
投資キャッシュフロー
|
-181,974
|
138,344
|
-175,597
|
89,246
|
-34,249
|
-191,533
|
-195,415
|
-60,469
|
-152,772
|
-289,383
|
-267,846
|
-48,749
|
-71,708
|
-226,075
|
-175,538
|
-26,350
|
-94,942
|
-53,333
|
-244,327
|
-112,307
|
-123,294
|
-153,422
|
-331,984
|
-215,496
|
-171,540
|
-
|
-410,738
|
-95,842
|
-226,366
|
-
|
-313,877
|
-95,364
|
-
|
193,624
|
-305,762
|
-50,594
|
-212,211
|
-240,744
|
-311,675
|
-648,982
|
-31,801
|
-189,272
|
-269,685
|
-405,717
|
46,148
|
-284,116
|
-275,324
|
-132,606
|
-282,919
|
-252,166
|
-247,770
|
-162,367
|
-417,835
|
-98,177
|
-731,936
|
105,351
|
-196,299
|
181,368
|
-239,954
|
-64,029
|
-73,791
|
-265,844
|
|
配当金の支払額
|
12,226
|
13,000
|
12,508
|
12,280
|
12,100
|
12,237
|
12,087
|
14,898
|
14,308
|
14,234
|
14,136
|
15,780
|
15,571
|
15,424
|
15,219
|
16,761
|
16,648
|
16,378
|
16,210
|
17,096
|
16,911
|
16,682
|
16,524
|
16,954
|
16,780
|
16,673
|
16,503
|
17,590
|
17,439
|
17,299
|
17,194
|
18,212
|
18,075
|
17,940
|
17,696
|
18,956
|
18,841
|
18,695
|
18,588
|
19,953
|
19,962
|
19,689
|
19,511
|
20,380
|
20,177
|
19,975
|
19,687
|
20,521
|
20,233
|
20,106
|
20,071
|
21,498
|
21,376
|
21,171
|
21,117
|
22,564
|
21,611
|
20,193
|
20,146
|
22,378
|
21,870
|
21,673
|
|
自己株式の取得による支出
|
70,911
|
98,205
|
235,913
|
428,431
|
125,943
|
182,269
|
189,949
|
199,694
|
76,456
|
104,066
|
129,239
|
117,025
|
96,416
|
139,584
|
125,635
|
112,678
|
103,771
|
107,224
|
110,619
|
100,948
|
118,499
|
88,460
|
85,089
|
117,886
|
108,381
|
93,428
|
113,719
|
90,037
|
97,692
|
111,541
|
109,954
|
96,635
|
91,725
|
123,435
|
110,896
|
119,201
|
104,372
|
125,100
|
166,729
|
0
|
129,919
|
147,218
|
132,720
|
162,864
|
97,796
|
148,055
|
119,482
|
143,939
|
72,031
|
119,186
|
179,276
|
89,755
|
96,898
|
145,171
|
23,469
|
335,873
|
591,106
|
51,661
|
264,544
|
250,311
|
173,864
|
192,264
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-79,457
|
-85,453
|
-203,001
|
-437,475
|
-112,179
|
-71,830
|
-91,867
|
-111,154
|
128,574
|
-194,665
|
-62,967
|
-133,816
|
-211,537
|
-127,599
|
-103,867
|
-107,543
|
-115,340
|
-173,210
|
-105,089
|
-1,133
|
-164,836
|
-254,647
|
-48,592
|
-15,396
|
-142,133
|
-
|
-67,252
|
-147,000
|
-122,347
|
-
|
-103,343
|
-147,624
|
-
|
-500,111
|
-169,481
|
-186,657
|
-153,286
|
-81,084
|
-31,271
|
253,307
|
-309,032
|
-187,061
|
-113,317
|
135,823
|
-450,513
|
-95,596
|
-84,700
|
-122,804
|
-170,293
|
-114,656
|
-151,740
|
-254,792
|
136,776
|
-271,731
|
356,956
|
-476,742
|
-95,096
|
-500,953
|
-124,464
|
-230,785
|
-171,795
|
-241,008
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
321,929
|
420,141
|
294,985
|
208,685
|
330,096
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.0
|
28.4
|
19.9
|
13.8
|
21.7
|