|
(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
|
|
株式報酬費用
|
4,126
|
3,861
|
3,894
|
4,898
|
4,307
|
5,543
|
5,516
|
5,538
|
5,458
|
5,782
|
5,963
|
5,982
|
5,903
|
6,216
|
6,909
|
6,863
|
6,711
|
6,248
|
6,986
|
7,087
|
6,855
|
6,976
|
7,355
|
7,324
|
7,211
|
6,981
|
6,938
|
7,194
|
7,131
|
15,039
|
12,931
|
9,382
|
9,365
|
9,907
|
9,177
|
9,476
|
9,338
|
11,050
|
9,670
|
9,270
|
9,160
|
4,335
|
6,592
|
6,485
|
5,891
|
5,934
|
5,048
|
4,685
|
4,642
|
5,162
|
5,656
|
5,639
|
-758
|
6,738
|
27,358
|
13,412
|
12,051
|
10,813
|
12,926
|
10,562
|
12,289
|
9,578
|
8,660
|
8,759
|
|
営業キャッシュフロー
|
87,746
|
205,835
|
108,886
|
123,231
|
173,107
|
262,166
|
220,624
|
212,700
|
263,665
|
231,804
|
286,881
|
222,990
|
209,717
|
173,626
|
273,357
|
232,171
|
179,497
|
-
|
206,154
|
162,393
|
404,985
|
235,676
|
165,378
|
193,398
|
113,733
|
68,194
|
70,779
|
52,328
|
5,557
|
9,828
|
115,880
|
169,446
|
149,965
|
-
|
188,511
|
241,924
|
183,832
|
181,467
|
218,542
|
112,362
|
73,291
|
146,042
|
63,952
|
-4,427
|
8,622
|
35,575
|
7,401
|
43,898
|
33,674
|
51,343
|
178,230
|
302,941
|
234,349
|
162,857
|
156,076
|
452,632
|
365,891
|
197,522
|
296,289
|
315,834
|
208,141
|
139,749
|
215,803
|
397,526
|
|
資本的支出
|
-108,938
|
-189,907
|
-214,834
|
-224,411
|
-182,552
|
-245,066
|
-283,818
|
-300,142
|
-263,403
|
-248,662
|
-232,283
|
-229,640
|
-174,161
|
-158,437
|
-150,686
|
-179,177
|
-170,372
|
-317,666
|
-285,753
|
-278,550
|
-241,466
|
-222,167
|
-144,587
|
-135,556
|
-21,301
|
-30,533
|
-28,677
|
-39,288
|
-68,440
|
-118,350
|
-143,061
|
-237,236
|
-122,921
|
-194,862
|
-162,785
|
-160,890
|
-118,341
|
-96,919
|
-68,028
|
-64,224
|
-71,928
|
-49,673
|
-13,442
|
-10,438
|
-18,523
|
-38,050
|
-34,264
|
-75,483
|
-94,828
|
-96,370
|
-126,355
|
-119,244
|
-117,601
|
-132,394
|
-160,422
|
-205,273
|
-226,941
|
-130,508
|
-180,587
|
-140,350
|
-161,831
|
-144,206
|
-144,479
|
-138,513
|
|
投資キャッシュフロー
|
-66,004
|
-164,964
|
-212,841
|
-460,256
|
-155,098
|
-239,546
|
-282,238
|
-286,701
|
-258,752
|
-194,368
|
-227,533
|
-227,308
|
-173,454
|
-154,551
|
-146,997
|
-177,073
|
-163,782
|
-
|
-278,245
|
-444,117
|
-235,639
|
-217,266
|
-139,395
|
-130,662
|
-16,201
|
-23,283
|
-22,488
|
-35,783
|
-42,579
|
-543,408
|
-140,906
|
-283,723
|
-116,427
|
-
|
-155,782
|
-151,952
|
-96,300
|
-87,457
|
-67,110
|
-50,897
|
-67,648
|
-46,688
|
-3,036
|
-7,604
|
-15,915
|
-25,736
|
-28,973
|
-60,970
|
-93,368
|
-84,826
|
-121,458
|
-113,575
|
-116,345
|
-125,867
|
-571,424
|
-203,954
|
-227,485
|
-122,019
|
-175,311
|
-129,929
|
-164,504
|
-124,703
|
-147,634
|
-130,312
|
|
配当金の支払額
|
7,677
|
7,706
|
7,704
|
7,709
|
7,708
|
7,772
|
7,777
|
7,788
|
7,788
|
7,650
|
7,518
|
7,346
|
7,312
|
7,361
|
7,231
|
7,208
|
14,456
|
14,562
|
14,634
|
14,636
|
14,640
|
14,712
|
14,712
|
14,711
|
14,712
|
2,953
|
2,953
|
2,961
|
3,326
|
4,269
|
4,271
|
4,449
|
4,443
|
8,832
|
8,685
|
8,629
|
8,499
|
8,344
|
7,847
|
7,738
|
7,629
|
3,735
|
3,746
|
3,752
|
3,754
|
3,769
|
3,780
|
4,302
|
8,611
|
8,652
|
8,673
|
17,160
|
16,916
|
16,591
|
33,217
|
33,310
|
32,553
|
31,815
|
31,225
|
31,198
|
30,877
|
30,742
|
30,495
|
30,339
|
|
自己株式の取得による支出
|
388
|
1,045
|
415
|
5
|
20
|
4,196
|
3
|
95
|
15
|
71,322
|
38,849
|
60,106
|
15,201
|
-5,170
|
63,375
|
104
|
43
|
13,511
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-1
|
-
|
-
|
3,082
|
0
|
16,928
|
42,951
|
51,776
|
50,082
|
75,113
|
79,039
|
76,123
|
25,192
|
20,025
|
910
|
194
|
50
|
-
|
-
|
52
|
2,754
|
13
|
12,884
|
0
|
57,173
|
73,586
|
27,329
|
23,371
|
76,424
|
97,782
|
132,420
|
39,746
|
20,479
|
20,295
|
15,554
|
33,575
|
212
|
|
長期借入れによる収入
|
-
|
-
|
-
|
300,000
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
100,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
521,194
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
1,250
|
1,250
|
1,250
|
2,500
|
2,500
|
90,000
|
0
|
1,250
|
1,250
|
1,250
|
1,250
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
7,500
|
7,500
|
10,000
|
10,000
|
15,000
|
230,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,902
|
-8,624
|
81,553
|
290,820
|
-8,244
|
4,297
|
8,399
|
87,143
|
-11,442
|
20,813
|
-52,284
|
31,922
|
-2,404
|
-12,979
|
-71,927
|
-9,809
|
-7,005
|
-
|
-8,547
|
286,027
|
-122,080
|
-29,132
|
-22,883
|
-25,169
|
-24,712
|
-21,564
|
-221,310
|
-17,692
|
468,244
|
107,004
|
21,647
|
119,674
|
228,110
|
-
|
-60,597
|
-58,731
|
-83,612
|
-87,383
|
-242,181
|
-52,045
|
-27,654
|
-4,790
|
-3,940
|
-66,766
|
-3,754
|
-7,291
|
-3,832
|
-57,056
|
-8,624
|
3,464
|
-33,673
|
-94,548
|
-98,339
|
-43,920
|
330,570
|
-122,744
|
-161,589
|
-170,949
|
-78,794
|
-63,660
|
-58,873
|
-53,847
|
-65,854
|
-32,158
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
175,484
|
46,310
|
-4,457
|
71,324
|
259,013
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.1
|
3.6
|
-0.4
|
6.1
|
22.5
|