|
(単位:千ドル)
|
1Q10
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
1Q25
|
|
株式報酬費用
|
4,126
|
4,307
|
5,458
|
5,903
|
6,711
|
6,855
|
7,211
|
7,131
|
-
|
-
|
9,365
|
-
|
-
|
9,338
|
-
|
-
|
9,160
|
-
|
-
|
5,891
|
-
|
-
|
4,642
|
-
|
-
|
-758
|
-
|
-
|
12,051
|
12,289
|
|
営業キャッシュフロー
|
87,746
|
173,107
|
263,665
|
209,717
|
179,497
|
404,985
|
113,733
|
5,557
|
-
|
-
|
149,965
|
-
|
-
|
183,832
|
-
|
-
|
73,291
|
-
|
-
|
8,622
|
-
|
-
|
33,674
|
-
|
-
|
234,349
|
-
|
-
|
365,891
|
208,141
|
|
資本的支出
|
-108,938
|
-182,552
|
-263,403
|
-174,161
|
-170,372
|
-241,466
|
-21,301
|
-68,440
|
-118,350
|
-143,061
|
-122,921
|
-194,862
|
-162,785
|
-118,341
|
-96,919
|
-68,028
|
-71,928
|
-49,673
|
-13,442
|
-18,523
|
-38,050
|
-34,264
|
-94,828
|
-96,370
|
-126,355
|
-117,601
|
-132,394
|
-160,422
|
-226,941
|
-161,831
|
|
投資キャッシュフロー
|
-66,004
|
-155,098
|
-258,752
|
-173,454
|
-163,782
|
-235,639
|
-16,201
|
-42,579
|
-
|
-
|
-116,427
|
-
|
-
|
-96,300
|
-
|
-
|
-67,648
|
-
|
-
|
-15,915
|
-
|
-
|
-93,368
|
-
|
-
|
-116,345
|
-
|
-
|
-227,485
|
-164,504
|
|
配当金の支払額
|
7,677
|
7,708
|
7,788
|
7,312
|
14,456
|
14,640
|
14,712
|
3,326
|
-
|
-
|
4,443
|
-
|
-
|
8,499
|
-
|
-
|
7,629
|
-
|
-
|
3,754
|
-
|
-
|
8,611
|
-
|
-
|
16,916
|
-
|
-
|
32,553
|
30,877
|
|
自己株式の取得による支出
|
388
|
20
|
15
|
15,201
|
43
|
-
|
-
|
-
|
-
|
-
|
16,928
|
-
|
-
|
75,113
|
-
|
-
|
20,025
|
-
|
-
|
-
|
-
|
-
|
13
|
-
|
-
|
73,586
|
-
|
-
|
97,782
|
20,295
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
200,000
|
-
|
-
|
-
|
-
|
521,194
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
1,250
|
2,500
|
1,250
|
2,500
|
2,500
|
10,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,902
|
-8,244
|
-11,442
|
-2,404
|
-7,005
|
-122,080
|
-24,712
|
468,244
|
-
|
-
|
228,110
|
-
|
-
|
-83,612
|
-
|
-
|
-27,654
|
-
|
-
|
-3,754
|
-
|
-
|
-8,624
|
-
|
-
|
-98,339
|
-
|
-
|
-161,589
|
-58,873
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|