|
(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
|
|
営業キャッシュフロー
|
50,489
|
74,410
|
18,952
|
68,930
|
71,786
|
96,648
|
23,214
|
92,072
|
75,968
|
97,923
|
27,885
|
102,050
|
81,122
|
98,160
|
59,225
|
104,914
|
93,681
|
-
|
84,480
|
141,915
|
93,846
|
-
|
78,486
|
128,708
|
153,226
|
-
|
123,500
|
134,560
|
130,403
|
-
|
116,218
|
147,746
|
-
|
123,045
|
127,079
|
120,748
|
191,179
|
80,623
|
124,926
|
301,016
|
138,699
|
31,887
|
68,056
|
165,416
|
224,793
|
144,871
|
69,162
|
232,916
|
179,398
|
202,274
|
65,523
|
281,080
|
175,645
|
114,633
|
-15,919
|
141,954
|
129,601
|
154,833
|
-59,347
|
119,377
|
77,402
|
182,533
|
|
資本的支出
|
-7,637
|
-13,039
|
-14,563
|
-13,812
|
-13,333
|
-14,827
|
-10,372
|
-13,839
|
-11,605
|
-14,240
|
-8,082
|
-11,022
|
-13,013
|
-21,608
|
-12,443
|
-10,642
|
-13,122
|
-26,623
|
-13,346
|
-16,177
|
-18,753
|
-26,781
|
-18,810
|
-24,930
|
-19,540
|
-19,676
|
-10,335
|
-10,851
|
-7,354
|
-12,213
|
-7,965
|
-9,296
|
-9,925
|
-15,298
|
-12,670
|
-15,955
|
-16,513
|
-14,326
|
-14,276
|
-7,988
|
-6,614
|
-4,499
|
-9,739
|
-6,375
|
-8,683
|
-11,814
|
-14,987
|
-20,288
|
-13,362
|
-12,483
|
-9,369
|
-9,724
|
-15,056
|
-11,725
|
-11,780
|
-12,394
|
-17,838
|
-14,306
|
-12,394
|
-15,179
|
-13,835
|
-11,747
|
|
投資キャッシュフロー
|
-8,858
|
-16,436
|
-15,578
|
-15,582
|
-15,360
|
-16,882
|
-11,850
|
-17,441
|
-13,802
|
-29,933
|
-37,751
|
-14,429
|
-18,416
|
-27,181
|
-17,726
|
-15,165
|
-21,536
|
-
|
-20,801
|
-21,735
|
-25,318
|
-
|
-24,167
|
-32,224
|
-26,624
|
-
|
-15,274
|
-22,800
|
-16,002
|
-
|
-18,550
|
-18,538
|
-
|
-33,339
|
-23,080
|
-24,649
|
-25,800
|
-28,609
|
-28,350
|
-14,665
|
-417
|
52,893
|
-15,449
|
-15,664
|
-18,685
|
-37,811
|
-27,118
|
-28,078
|
-17,004
|
-44,423
|
-62,771
|
-15,018
|
-13,297
|
-21,164
|
-22,034
|
-15,427
|
-20,644
|
-29,014
|
-32,708
|
-16,033
|
-13,880
|
-23,083
|
|
配当金の支払額
|
18,978
|
18,979
|
20,294
|
20,013
|
19,717
|
20,279
|
21,016
|
20,858
|
20,817
|
21,438
|
22,021
|
21,865
|
21,726
|
23,575
|
24,394
|
24,260
|
24,098
|
24,852
|
27,375
|
26,506
|
26,288
|
27,392
|
28,748
|
29,147
|
28,067
|
28,202
|
30,597
|
30,851
|
29,630
|
29,922
|
34,919
|
34,066
|
33,711
|
33,727
|
37,887
|
36,073
|
35,742
|
35,929
|
40,476
|
38,440
|
38,385
|
38,634
|
44,277
|
42,202
|
41,858
|
42,275
|
47,498
|
48,731
|
46,367
|
46,690
|
53,717
|
50,963
|
50,562
|
50,668
|
57,502
|
54,746
|
54,021
|
54,140
|
61,290
|
59,369
|
58,890
|
58,671
|
|
自己株式の取得による支出
|
11,427
|
72,272
|
30,967
|
60,578
|
48,846
|
27,712
|
56,394
|
44,986
|
16,088
|
59,326
|
45,673
|
40,708
|
20,401
|
61,193
|
35,025
|
30,133
|
59,521
|
29,142
|
59,196
|
45,024
|
96,989
|
69,929
|
40,182
|
41,362
|
44,782
|
49,705
|
80,687
|
48,556
|
38,099
|
64,382
|
68,489
|
69,513
|
78,399
|
137,108
|
72,343
|
61,274
|
80,430
|
63,488
|
69,968
|
9
|
21,036
|
68,159
|
79,465
|
65,849
|
66,774
|
75,650
|
62,062
|
98,548
|
97,238
|
62,049
|
63,244
|
41,420
|
94,224
|
55,737
|
85,887
|
60,304
|
49,357
|
80,484
|
49,935
|
21,064
|
21,070
|
24
|
|
財務キャッシュフロー
|
-29,534
|
-54,105
|
-41,009
|
-76,266
|
-66,866
|
-41,836
|
-48,923
|
-56,100
|
-34,265
|
-70,328
|
-49,407
|
-61,572
|
-34,386
|
-74,905
|
-50,067
|
-51,922
|
-81,207
|
-
|
-81,236
|
-70,969
|
-123,121
|
-
|
-68,513
|
-70,121
|
-72,733
|
-
|
-111,325
|
-79,448
|
-67,771
|
-
|
-103,452
|
-103,625
|
-
|
-170,882
|
-110,279
|
-97,396
|
-116,222
|
-99,469
|
-110,497
|
-38,503
|
-59,476
|
-106,849
|
-123,800
|
-108,110
|
-108,692
|
-117,987
|
-109,560
|
-147,279
|
-143,605
|
-108,739
|
-116,961
|
-92,383
|
-144,786
|
-106,405
|
-143,389
|
-115,050
|
-103,378
|
-134,624
|
-111,225
|
-80,433
|
-79,960
|
-58,695
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
140,527
|
-71,741
|
104,198
|
63,567
|
170,786
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.2
|
-5.3
|
7.6
|
4.7
|
13.1
|