|
(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
|
|
減価償却費
|
78,678
|
81,547
|
84,841
|
83,777
|
84,674
|
83,290
|
88,897
|
86,534
|
85,380
|
83,627
|
91,850
|
98,347
|
93,561
|
95,289
|
99,966
|
98,040
|
99,557
|
103,126
|
103,497
|
95,188
|
95,507
|
54,154
|
57,817
|
62,761
|
60,259
|
54,248
|
54,094
|
53,092
|
51,325
|
51,658
|
52,155
|
52,348
|
52,729
|
53,553
|
55,016
|
58,907
|
59,897
|
63,019
|
65,021
|
68,080
|
69,239
|
71,508
|
72,084
|
72,268
|
73,723
|
73,661
|
75,229
|
76,601
|
80,121
|
84,758
|
82,293
|
80,653
|
81,862
|
53,498
|
53,146
|
54,721
|
55,750
|
55,882
|
56,160
|
32,287
|
51,261
|
51,853
|
52,046
|
51,548
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,689
|
2,689
|
1,110
|
3,766
|
3,108
|
-1,368
|
2,203
|
2,366
|
3,173
|
1,947
|
1,947
|
1,356
|
1,646
|
1,638
|
1,636
|
1,636
|
|
営業キャッシュフロー
|
85,116
|
118,255
|
168,149
|
180,113
|
120,827
|
133,959
|
157,401
|
215,135
|
125,100
|
49,899
|
161,189
|
255,378
|
136,874
|
97,052
|
195,142
|
313,231
|
137,037
|
74,003
|
192,773
|
212,850
|
94,661
|
79,072
|
208,461
|
258,950
|
67,780
|
60,398
|
173,826
|
185,734
|
86,539
|
52,954
|
132,408
|
176,110
|
105,791
|
70,798
|
143,743
|
183,722
|
2,091
|
-24,479
|
227,312
|
339,177
|
79,724
|
182,112
|
220,657
|
287,294
|
95,645
|
87,224
|
183,016
|
130,217
|
112,417
|
5,049
|
167,484
|
225,131
|
-43,648
|
273,710
|
105,095
|
157,713
|
165,097
|
136,610
|
140,217
|
60,532
|
217,974
|
117,612
|
57,947
|
80,572
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-174,429
|
-214,020
|
-241,327
|
-243,144
|
-188,475
|
-242,964
|
-217,026
|
-260,935
|
-179,646
|
-210,480
|
-248,605
|
-333,371
|
-189,463
|
-166,435
|
-128,585
|
-140,892
|
-115,194
|
-104,904
|
-83,775
|
-84,310
|
-72,316
|
-71,448
|
-78,320
|
-119,298
|
-105,136
|
-105,476
|
-134,987
|
-222,631
|
-133,839
|
-147,835
|
-141,362
|
-153,029
|
-139,485
|
-109,315
|
-165,042
|
-144,165
|
-111,091
|
-150,846
|
-166,177
|
-231,311
|
-150,288
|
-139,857
|
-172,857
|
-193,586
|
-154,049
|
-78,088
|
-138,448
|
-149,141
|
-126,209
|
-117,247
|
-157,533
|
-121,835
|
-93,034
|
-80,948
|
-179,822
|
-416,590
|
|
投資キャッシュフロー
|
-122,287
|
-208,596
|
-98,284
|
21,223
|
-82,153
|
-136,748
|
-106,901
|
-138,743
|
-156,442
|
-257,148
|
-238,767
|
-235,595
|
-170,813
|
-239,726
|
-194,827
|
-177,295
|
-380,313
|
-205,408
|
-57,777
|
-260,693
|
-160,213
|
-164,927
|
-120,355
|
161,563
|
-79,535
|
-98,007
|
-76,774
|
-50,779
|
45,589
|
-68,116
|
-76,421
|
-115,220
|
-100,244
|
-122,007
|
-139,079
|
-349,577
|
-160,109
|
-144,949
|
-143,567
|
-155,236
|
-202,470
|
-94,068
|
-165,296
|
-168,409
|
-106,327
|
-160,173
|
-166,158
|
-453,220
|
-150,668
|
-140,357
|
-174,323
|
-173,533
|
-151,024
|
-125,567
|
-139,107
|
-125,093
|
-117,264
|
-118,700
|
-156,446
|
-131,417
|
-94,739
|
-79,678
|
-185,328
|
-421,114
|
|
配当金の支払額
|
29,749
|
29,796
|
29,802
|
29,810
|
30,773
|
-92,396
|
-30,850
|
215,796
|
31,794
|
31,800
|
31,800
|
64,374
|
171
|
32,744
|
32,745
|
32,745
|
33,737
|
33,980
|
34,388
|
34,607
|
35,607
|
35,687
|
35,734
|
35,807
|
36,784
|
36,791
|
36,791
|
36,790
|
37,767
|
37,768
|
37,596
|
37,596
|
38,573
|
38,572
|
38,714
|
38,714
|
39,695
|
39,875
|
40,225
|
40,461
|
41,580
|
41,608
|
41,608
|
41,609
|
42,611
|
42,740
|
42,791
|
43,212
|
44,229
|
44,228
|
44,230
|
44,228
|
45,246
|
45,306
|
45,309
|
25,455
|
25,904
|
25,501
|
25,510
|
26,024
|
26,511
|
26,564
|
26,563
|
28,606
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,684
|
0
|
0
|
0
|
5,020
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,701
|
0
|
0
|
0
|
7,399
|
0
|
0
|
0
|
4,811
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
82,992
|
-65,193
|
2,401
|
-
|
-
|
-5,700
|
0
|
-
|
-
|
100,498
|
67,514
|
112,015
|
338,446
|
46,857
|
10,606
|
309,501
|
131,946
|
230,904
|
-66,267
|
149,332
|
171,656
|
6,482
|
18,450
|
226,585
|
161,040
|
-45,848
|
-32,713
|
59,985
|
3,842
|
69,610
|
7,375
|
101,588
|
139,158
|
116,206
|
209,877
|
141,338
|
227,637
|
-66,251
|
296,731
|
248,021
|
-47,621
|
-100,275
|
16,848
|
93,295
|
78,474
|
6,748
|
375,510
|
150,000
|
184,329
|
-64,079
|
91,400
|
175,446
|
214,054
|
22,400
|
314,800
|
89,200
|
24,500
|
188,700
|
6,200
|
-
|
-
|
-
|
442,250
|
|
長期借入金の返済による支出
|
479
|
335
|
6,731
|
6,123
|
80,630
|
-161,832
|
-2,603
|
168,956
|
8,297
|
50,308
|
14,854
|
65,316
|
67,123
|
147,350
|
41,507
|
167,727
|
58,232
|
53,307
|
207,452
|
49,812
|
54,162
|
-16,025
|
108,196
|
423,165
|
164,855
|
31,916
|
39,662
|
79,214
|
147,277
|
-54,002
|
90,693
|
33,426
|
37,047
|
66,474
|
53,794
|
17,205
|
52,964
|
46,997
|
66,995
|
301,961
|
36,242
|
125,983
|
-88,526
|
74,935
|
53,301
|
-5,150
|
15,684
|
-38,856
|
143,622
|
3,922
|
-124,389
|
238,519
|
169,891
|
336,300
|
-71,197
|
358,004
|
623
|
10,504
|
136,604
|
34,404
|
99,104
|
11,904
|
-48,196
|
116,654
|
|
財務キャッシュフロー
|
-31,162
|
49,482
|
-99,557
|
-15,530
|
-124,411
|
-25,422
|
-39,153
|
-32,205
|
-39,977
|
217,837
|
56,744
|
-44,976
|
59,021
|
183,652
|
-48,995
|
-156,812
|
281,708
|
138,480
|
8,500
|
-103,494
|
106,027
|
185,529
|
-122,496
|
-424,519
|
40,655
|
76,301
|
-122,301
|
-148,717
|
-127,500
|
4,476
|
-58,679
|
-63,647
|
18,618
|
34,112
|
23,698
|
153,948
|
154,298
|
191,673
|
-87,397
|
-184,482
|
173,247
|
-140,212
|
-53,357
|
-124,721
|
6,254
|
75,834
|
-17,546
|
320,173
|
49,001
|
135,807
|
16,066
|
-45,701
|
207,344
|
-23,502
|
9,708
|
11,863
|
-35,512
|
-12,630
|
25,807
|
62,631
|
-130,096
|
-38,474
|
144,471
|
292,901
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-61,303
|
124,940
|
36,664
|
-121,875
|
-336,018
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.9
|
18.5
|
10.4
|
-38.7
|
-62.9
|