|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
3Q14
|
4Q14
|
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
|
166
|
164
|
2,371
|
175
|
1,432
|
247
|
245
|
1,580
|
253
|
253
|
253
|
223
|
224
|
233
|
204
|
979
|
251
|
251
|
251
|
1,523
|
342
|
405
|
342
|
1,425
|
369
|
337
|
359
|
2,001
|
477
|
477
|
691
|
1,845
|
470
|
457
|
289
|
5,446
|
992
|
989
|
988
|
5,083
|
1,428
|
1,065
|
1,037
|
2,105
|
769
|
866
|
865
|
2,155
|
687
|
670
|
670
|
2,558
|
1,071
|
983
|
964
|
|
営業キャッシュフロー
|
19,429
|
19,180
|
17,355
|
18,198
|
21,247
|
20,625
|
21,863
|
23,846
|
24,079
|
26,488
|
29,780
|
31,595
|
32,928
|
40,800
|
43,629
|
41,297
|
41,898
|
46,121
|
47,903
|
48,675
|
46,273
|
51,012
|
51,365
|
48,508
|
53,317
|
54,173
|
51,871
|
73,837
|
53,077
|
57,895
|
56,146
|
57,082
|
59,727
|
59,718
|
55,621
|
56,912
|
51,600
|
48,989
|
53,358
|
38,680
|
56,768
|
43,535
|
46,357
|
31,048
|
50,496
|
49,703
|
53,203
|
40,827
|
60,739
|
48,629
|
57,573
|
46,478
|
59,817
|
62,532
|
67,736
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-196,295
|
|
投資キャッシュフロー
|
2,631
|
-11,746
|
6,020
|
-49,914
|
-4,062
|
-23,638
|
-64,177
|
-2,145
|
-75,791
|
-39,197
|
-508,691
|
-9,843
|
-493,839
|
-113,283
|
22,420
|
-14,296
|
-216,229
|
-69,641
|
-29,672
|
-120,444
|
-7,467
|
-16,927
|
-19,008
|
-19,586
|
-121,311
|
-8,577
|
-100,816
|
-65,039
|
-202,990
|
-36,873
|
-37,619
|
-51,017
|
-29,108
|
-3,293
|
-6,294
|
-9,133
|
14,362
|
158,129
|
21,919
|
-2,060
|
194,283
|
54,920
|
-49,198
|
-27,521
|
33,501
|
-19,946
|
2,336
|
-16,193
|
-13,351
|
-1,572
|
-161,199
|
-75,469
|
-48,316
|
41,667
|
-187,031
|
|
配当金の支払額
|
15,911
|
16,751
|
16,752
|
17,058
|
24,144
|
18,061
|
18,074
|
24,793
|
19,373
|
20,490
|
20,489
|
25,452
|
25,455
|
31,931
|
31,931
|
32,637
|
34,564
|
35,239
|
35,863
|
35,863
|
38,788
|
38,935
|
39,454
|
39,456
|
41,532
|
42,172
|
42,231
|
42,700
|
45,360
|
45,525
|
46,154
|
46,817
|
49,226
|
49,227
|
49,314
|
49,818
|
50,548
|
41,266
|
41,268
|
41,266
|
41,265
|
40,190
|
39,050
|
39,050
|
39,050
|
39,069
|
39,069
|
39,069
|
39,082
|
39,099
|
39,260
|
41,119
|
42,024
|
42,725
|
43,828
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,974
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
625
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
19,655
|
289
|
77,700
|
186
|
188
|
189
|
192
|
192
|
194
|
196
|
198
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
304
|
305
|
308
|
42,812
|
100,094
|
25,091
|
125,092
|
43,039
|
75,098
|
60,094
|
98
|
98
|
145,103
|
220,100
|
101
|
50,123
|
105
|
117
|
75,105
|
109
|
112
|
75,703
|
75,000
|
50,000
|
|
財務キャッシュフロー
|
-31,353
|
-7,221
|
-4,942
|
32,118
|
-26,144
|
5,886
|
36,924
|
-24,823
|
82,131
|
-16,310
|
482,773
|
-25,350
|
460,639
|
83,387
|
-66,960
|
-11,479
|
149,399
|
23,841
|
-17,596
|
72,622
|
-41,021
|
-33,629
|
-33,024
|
-28,755
|
67,809
|
-46,003
|
51,207
|
-3,156
|
150,897
|
-21,279
|
-19,139
|
58,084
|
-45,019
|
-70,729
|
-54,098
|
22,106
|
-147,465
|
-191,648
|
-85,987
|
-36,177
|
-244,919
|
-112,801
|
-7,357
|
-9,516
|
-80,250
|
-30,536
|
-49,417
|
-35,922
|
-43,814
|
-46,193
|
112,361
|
139,766
|
-129,455
|
-41,897
|
57,294
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-128,559
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-121.5
|