|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
105,583
|
107,423
|
108,801
|
114,086
|
119,930
|
123,994
|
126,804
|
128,417
|
130,095
|
130,298
|
132,393
|
134,589
|
137,545
|
139,371
|
138,923
|
141,254
|
148,763
|
157,571
|
166,580
|
171,606
|
175,812
|
179,972
|
187,714
|
194,456
|
182,996
|
184,659
|
187,982
|
205,504
|
179,476
|
176,980
|
179,125
|
179,204
|
|
株式報酬費用
|
4,195
|
6,416
|
5,504
|
7,129
|
5,205
|
9,003
|
8,101
|
8,288
|
5,590
|
7,736
|
9,137
|
8,840
|
5,625
|
8,752
|
9,972
|
8,842
|
7,308
|
9,211
|
10,129
|
10,568
|
6,313
|
10,218
|
10,972
|
11,943
|
7,258
|
10,452
|
11,170
|
11,940
|
7,843
|
7,338
|
12,036
|
13,965
|
11,183
|
10,185
|
13,571
|
14,733
|
13,850
|
11,170
|
18,063
|
16,002
|
14,593
|
12,040
|
14,967
|
16,499
|
15,945
|
14,094
|
19,141
|
20,443
|
20,153
|
17,798
|
19,248
|
20,597
|
20,673
|
18,671
|
18,409
|
19,155
|
19,812
|
8,310
|
18,444
|
19,663
|
20,588
|
13,058
|
|
営業キャッシュフロー
|
121,407
|
97,841
|
136,583
|
171,090
|
180,536
|
147,483
|
146,272
|
114,307
|
156,760
|
130,705
|
206,759
|
-
|
117,657
|
-
|
159,045
|
141,956
|
185,364
|
160,414
|
255,543
|
197,994
|
243,423
|
176,348
|
304,896
|
169,242
|
-
|
170,180
|
285,633
|
157,814
|
-
|
226,604
|
261,618
|
267,415
|
248,570
|
310,238
|
250,741
|
355,920
|
330,934
|
160,752
|
249,163
|
390,787
|
271,044
|
211,865
|
364,658
|
304,090
|
301,101
|
254,049
|
291,785
|
492,742
|
570,879
|
421,476
|
487,621
|
609,669
|
432,322
|
215,006
|
466,467
|
360,554
|
338,499
|
317,636
|
404,192
|
402,053
|
486,429
|
385,598
|
|
資本的支出
|
-44,388
|
-87,293
|
-132,911
|
-107,443
|
-125,569
|
-136,359
|
-112,719
|
-102,029
|
-114,850
|
-109,896
|
-125,537
|
-112,957
|
-134,070
|
-120,867
|
-198,264
|
-239,749
|
-161,811
|
-208,745
|
-180,158
|
-201,523
|
-180,093
|
-163,348
|
-156,786
|
-194,721
|
-147,406
|
-139,517
|
-98,775
|
-77,885
|
-151,558
|
-198,710
|
-206,108
|
-205,636
|
-264,353
|
-319,553
|
-257,658
|
-297,473
|
-167,240
|
-131,744
|
-166,814
|
-175,495
|
-217,454
|
-178,782
|
-108,775
|
-197,952
|
-265,990
|
-374,846
|
-309,338
|
-358,404
|
-420,139
|
-452,915
|
-461,314
|
-597,656
|
-499,617
|
-303,844
|
-203,387
|
-262,313
|
-175,383
|
-224,290
|
-245,812
|
-216,479
|
-134,072
|
-134,324
|
|
投資キャッシュフロー
|
-41,412
|
-80,607
|
-112,358
|
-98,519
|
-113,039
|
-121,613
|
-83,766
|
-87,090
|
-108,551
|
-90,187
|
-115,070
|
-96,623
|
-121,966
|
-108,882
|
-158,212
|
-194,631
|
-126,361
|
-180,477
|
-161,344
|
-157,999
|
-131,412
|
-125,777
|
-114,460
|
-143,505
|
-
|
-126,617
|
-94,474
|
-74,082
|
-
|
-195,173
|
-179,344
|
-176,080
|
-230,831
|
-300,518
|
-310,704
|
-263,215
|
-110,997
|
-119,046
|
-128,708
|
-135,818
|
-184,146
|
-164,285
|
-85,850
|
-174,949
|
-250,355
|
-365,864
|
-376,065
|
-308,968
|
-451,096
|
-413,941
|
-379,831
|
-473,947
|
-551,127
|
-280,310
|
-162,397
|
-242,671
|
-72,446
|
-186,178
|
-225,050
|
-174,029
|
-91,840
|
-83,855
|
|
配当金の支払額
|
14,852
|
14,805
|
15,752
|
15,641
|
15,658
|
15,192
|
16,386
|
16,394
|
16,545
|
34,106
|
-
|
-
|
17,671
|
17,585
|
23,450
|
23,297
|
23,420
|
23,437
|
24,468
|
24,477
|
24,350
|
24,069
|
24,810
|
24,788
|
24,879
|
24,513
|
25,602
|
25,275
|
25,243
|
25,242
|
26,341
|
26,242
|
26,202
|
26,209
|
28,272
|
28,006
|
27,809
|
27,730
|
28,688
|
28,487
|
28,533
|
28,526
|
29,597
|
31,704
|
31,590
|
31,551
|
41,940
|
41,734
|
41,554
|
41,496
|
43,584
|
43,528
|
43,432
|
43,354
|
44,418
|
44,009
|
43,686
|
43,430
|
44,004
|
42,633
|
42,520
|
41,891
|
|
自己株式の取得による支出
|
43,442
|
75,642
|
55,354
|
29,977
|
161,075
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
50,000
|
-
|
-
|
0
|
50,000
|
6,354
|
28,003
|
177,870
|
50,048
|
100,000
|
0
|
74,760
|
75,000
|
129,761
|
50,052
|
0
|
0
|
-
|
-
|
50,000
|
50,311
|
-
|
-
|
35,946
|
49,977
|
75,193
|
0
|
0
|
17,355
|
5,239
|
81,341
|
50,337
|
14,803
|
75,018
|
164,322
|
60,690
|
0
|
30,849
|
53,086
|
51,101
|
24,540
|
25,140
|
203,145
|
199,998
|
85,641
|
234,129
|
318,782
|
230,449
|
139,932
|
|
長期借入れによる収入
|
-
|
43
|
200,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
499,642
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
700,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
750,000
|
0
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
200,000
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
50,000
|
0
|
50,000
|
0
|
150,000
|
100,000
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
250,000
|
0
|
0
|
0
|
500,000
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
-19,149
|
-78,143
|
-26,483
|
-66,815
|
-70,899
|
-28,167
|
-62,243
|
-27,043
|
-48,437
|
-40,588
|
-91,531
|
9,987
|
4,354
|
-54,378
|
117,548
|
-65,667
|
-59,014
|
20,165
|
-94,513
|
-40,056
|
-112,055
|
-50,547
|
-190,010
|
-20,452
|
-
|
-
|
-185,275
|
-88,719
|
-
|
-24,526
|
-89,804
|
-83,226
|
-25,343
|
-9,707
|
104,726
|
-138,193
|
-151,680
|
-81,838
|
-107,001
|
-28,769
|
-43,003
|
-52,827
|
-39,140
|
-111,193
|
-92,069
|
-62,231
|
-126,740
|
-204,462
|
-159,290
|
-39,942
|
-107,113
|
107,603
|
-101,926
|
43,450
|
-293,229
|
-128,563
|
-199,556
|
-204,477
|
-182,718
|
-220,530
|
-393,200
|
-336,749
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
93,346
|
158,380
|
185,574
|
352,357
|
251,274
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.0
|
5.4
|
6.3
|
11.5
|
8.1
|