|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,199
|
28,305
|
30,332
|
31,959
|
32,225
|
32,202
|
32,260
|
31,444
|
31,301
|
30,111
|
30,401
|
30,610
|
59,156
|
60,143
|
60,794
|
62,433
|
65,505
|
68,316
|
70,808
|
69,993
|
70,350
|
71,925
|
75,323
|
70,361
|
69,609
|
70,711
|
70,598
|
70,852
|
73,637
|
76,696
|
80,498
|
82,643
|
83,586
|
81,072
|
82,623
|
84,849
|
85,799
|
86,097
|
85,269
|
82,752
|
83,207
|
82,709
|
83,739
|
81,192
|
82,018
|
80,798
|
75,674
|
74,557
|
74,234
|
77,245
|
78,612
|
79,875
|
80,509
|
82,114
|
82,749
|
|
株式報酬費用
|
450
|
455
|
1,479
|
1,519
|
1,520
|
1,519
|
1,485
|
1,486
|
1,485
|
1,486
|
1,452
|
1,472
|
1,509
|
1,509
|
2,263
|
2,285
|
2,022
|
2,022
|
1,610
|
2,873
|
2,199
|
4,451
|
2,778
|
3,665
|
3,673
|
3,674
|
3,744
|
3,734
|
3,872
|
3,862
|
4,056
|
4,089
|
3,962
|
3,880
|
4,558
|
4,040
|
2,921
|
3,840
|
4,635
|
4,623
|
5,122
|
4,442
|
5,396
|
5,811
|
5,706
|
4,502
|
6,860
|
6,846
|
6,809
|
6,787
|
8,744
|
8,806
|
8,756
|
8,762
|
9,227
|
9,188
|
9,083
|
9,198
|
15,812
|
9,234
|
9,277
|
9,866
|
|
営業キャッシュフロー
|
44,506
|
47,119
|
38,706
|
38,446
|
51,866
|
40,753
|
49,544
|
44,880
|
62,543
|
51,304
|
57,600
|
63,728
|
78,722
|
79,899
|
78,056
|
88,699
|
92,839
|
77,946
|
103,294
|
89,798
|
129,712
|
141,081
|
127,179
|
159,716
|
170,342
|
168,554
|
113,938
|
151,648
|
-
|
147,651
|
52,900
|
-
|
131,299
|
150,908
|
110,075
|
155,337
|
140,343
|
147,992
|
139,068
|
190,376
|
181,453
|
197,359
|
175,975
|
202,352
|
187,280
|
156,529
|
132,202
|
172,994
|
166,849
|
153,682
|
111,360
|
170,376
|
171,020
|
164,980
|
151,474
|
184,103
|
184,885
|
228,968
|
181,952
|
239,265
|
226,714
|
230,620
|
|
投資キャッシュフロー
|
-8,868
|
-26,030
|
-5,667
|
-7,662
|
-6,697
|
-237,614
|
10,032
|
-27,385
|
-210,834
|
-162,516
|
-11,456
|
-33,501
|
-24,838
|
-529,036
|
-120,383
|
-319,910
|
-20,671
|
-86,981
|
-18,527
|
-106,177
|
-226,047
|
-46,660
|
-673,780
|
-35,188
|
-425,897
|
20,957
|
16,351
|
-152,204
|
-
|
114,915
|
-1,447
|
-
|
-144,302
|
-22,667
|
72,126
|
-87,138
|
86,543
|
-450,484
|
-55,154
|
-41,586
|
40,768
|
-33,085
|
-396,330
|
9,187
|
-65,009
|
-72,021
|
177,338
|
99,828
|
-4,745
|
170,432
|
2,657
|
-187,326
|
72,575
|
111,324
|
-47,454
|
-208,518
|
-133,458
|
-281,734
|
19,261
|
-463,547
|
-83,799
|
-11,707
|
|
配当金の支払額
|
36,420
|
39,811
|
40,268
|
38,776
|
41,411
|
41,438
|
42,580
|
44,437
|
45,661
|
49,512
|
50,579
|
53,431
|
55,063
|
59,043
|
61,670
|
63,822
|
65,777
|
67,232
|
68,261
|
83,126
|
101,718
|
105,127
|
107,500
|
109,568
|
116,595
|
119,489
|
122,272
|
124,450
|
126,702
|
129,179
|
131,449
|
131,572
|
132,717
|
132,958
|
136,633
|
137,178
|
143,441
|
146,875
|
154,603
|
152,561
|
152,579
|
152,567
|
158,298
|
158,222
|
160,548
|
160,580
|
160,641
|
157,628
|
157,288
|
157,336
|
157,379
|
157,437
|
164,485
|
164,566
|
164,758
|
165,962
|
173,278
|
181,447
|
189,218
|
194,567
|
198,211
|
198,391
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,321
|
114,946
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
130,000
|
-
|
420,208
|
95,000
|
82,195
|
-
|
-
|
-
|
427,072
|
-
|
-
|
-
|
179,319
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
131,868
|
-
|
66,896
|
407,990
|
112,508
|
-
|
1,913
|
84,088
|
421,249
|
-
|
41,878
|
848,250
|
252,660
|
-
|
400,600
|
126,640
|
1,256
|
-
|
|
財務キャッシュフロー
|
-36,403
|
-15,360
|
-36,579
|
-29,169
|
-39,435
|
186,482
|
-57,210
|
-17,351
|
152,381
|
105,972
|
-22,244
|
-48,799
|
6,834
|
383,996
|
60,085
|
239,526
|
-100,405
|
13,072
|
610,887
|
-658,651
|
86,650
|
-104,202
|
550,689
|
-100,879
|
254,892
|
-128,406
|
-183,789
|
-18,762
|
-
|
-203,824
|
-69,539
|
-
|
10,950
|
-127,595
|
-152,590
|
-75,174
|
-218,474
|
292,279
|
235,157
|
-459,235
|
-223,450
|
-38,020
|
108,559
|
-162,845
|
-120,693
|
-166,138
|
161,237
|
-597,993
|
-190,718
|
-161,973
|
-166,422
|
124,737
|
-41,836
|
-389,789
|
-186,021
|
-299,200
|
268,131
|
243,409
|
-347,698
|
588,955
|
-139,050
|
-940,463
|