|
(単位:千ドル)
|
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
|
1Q26
|
2Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,839
|
41,733
|
35,948
|
43,322
|
35,317
|
37,189
|
36,613
|
37,738
|
37,944
|
38,031
|
38,320
|
38,779
|
38,416
|
38,334
|
38,436
|
39,763
|
43,539
|
40,638
|
42,479
|
44,595
|
46,185
|
46,558
|
47,349
|
53,748
|
51,464
|
52,043
|
|
株式報酬費用
|
2,396
|
3,631
|
2,742
|
3,513
|
3,125
|
3,567
|
3,181
|
4,031
|
3,873
|
4,262
|
4,219
|
4,791
|
4,826
|
4,796
|
5,919
|
8,027
|
5,700
|
10,006
|
6,737
|
9,298
|
6,707
|
8,817
|
7,476
|
8,287
|
8,171
|
8,842
|
7,992
|
7,536
|
7,465
|
6,964
|
3,269
|
7,742
|
6,668
|
6,228
|
7,996
|
10,262
|
6,560
|
6,474
|
5,847
|
908
|
10,457
|
10,661
|
10,039
|
9,769
|
5,763
|
11,247
|
12,277
|
10,827
|
9,062
|
7,815
|
6,759
|
5,037
|
9,118
|
8,029
|
2,310
|
6,468
|
6,226
|
7,323
|
7,945
|
5,548
|
5,475
|
9,099
|
|
営業キャッシュフロー
|
41,123
|
141,991
|
7,870
|
47,182
|
7,476
|
102,554
|
43,424
|
141,418
|
17,734
|
109,887
|
43,241
|
197,592
|
-129,462
|
151,294
|
4,071
|
-
|
-125,233
|
180,489
|
-31,141
|
306,333
|
6,595
|
160,478
|
56,746
|
250,887
|
6,500
|
152,232
|
14,747
|
212,648
|
-26,089
|
141,275
|
25,562
|
-
|
-7,129
|
155,418
|
-2,784
|
147,436
|
145,139
|
155,024
|
81,014
|
168,742
|
318,089
|
261,414
|
72,403
|
114,250
|
76,107
|
83,248
|
-3,404
|
22,780
|
23,555
|
167,360
|
72,093
|
314,097
|
359,210
|
408,571
|
173,364
|
181,160
|
248,059
|
279,449
|
91,504
|
149,178
|
237,510
|
345,699
|
|
資本的支出
|
-3,255
|
-12,078
|
-6,404
|
-18,089
|
-4,913
|
-13,440
|
-16,085
|
-37,177
|
-12,702
|
-18,147
|
-14,802
|
-45,716
|
-10,696
|
-23,907
|
-19,674
|
-39,515
|
-12,050
|
-14,448
|
-20,795
|
-38,070
|
-12,035
|
-19,260
|
-23,524
|
-62,364
|
-16,957
|
-31,092
|
-32,061
|
-45,999
|
-17,533
|
-27,762
|
-27,474
|
-41,850
|
-28,295
|
-29,480
|
-26,716
|
-52,266
|
-36,602
|
-34,791
|
-34,037
|
-42,326
|
-41,488
|
-29,455
|
-32,283
|
-53,973
|
-51,888
|
-49,528
|
-50,985
|
-70,002
|
-57,818
|
-55,645
|
-66,262
|
-74,710
|
-52,201
|
-37,099
|
-48,793
|
-75,877
|
-50,742
|
-49,990
|
-58,192
|
-71,006
|
-62,461
|
-49,336
|
|
投資キャッシュフロー
|
-15,471
|
-20,309
|
-30,769
|
-39,391
|
-37,406
|
-112,180
|
-52,742
|
-64,994
|
-143,074
|
-290,705
|
-967
|
-42,658
|
-22,298
|
-45,684
|
-11,968
|
-
|
-43,363
|
-5,078
|
-413,336
|
-97,676
|
-10,337
|
-30,085
|
-39,152
|
-86,292
|
-34,456
|
-78,392
|
-212,365
|
-14,452
|
-68,483
|
-68,162
|
-31,366
|
-
|
-60,479
|
-105,388
|
-34,136
|
-48,243
|
-74,456
|
-32,267
|
-57,357
|
-45,533
|
-42,278
|
-143,683
|
-31,967
|
-108,460
|
-90,517
|
-77,883
|
-53,270
|
-37,877
|
-96,435
|
-67,572
|
-11,392
|
-74,305
|
-61,517
|
-50,122
|
-42,230
|
-52,571
|
-64,081
|
-134,455
|
-107,129
|
-519,869
|
-182,391
|
-94,688
|
|
配当金の支払額
|
26,629
|
27,282
|
27,278
|
27,396
|
27,424
|
28,196
|
28,251
|
28,282
|
28,281
|
29,773
|
29,778
|
29,815
|
29,836
|
31,960
|
31,967
|
31,980
|
31,987
|
34,776
|
34,778
|
34,638
|
34,634
|
36,642
|
36,530
|
36,544
|
36,529
|
40,075
|
40,076
|
40,072
|
40,089
|
42,789
|
42,794
|
41,804
|
42,714
|
46,482
|
46,339
|
45,874
|
45,323
|
46,717
|
46,744
|
46,317
|
46,622
|
49,397
|
49,438
|
49,263
|
48,901
|
51,824
|
51,850
|
51,819
|
51,420
|
54,220
|
54,201
|
54,071
|
54,065
|
59,260
|
59,276
|
59,282
|
58,892
|
65,622
|
65,550
|
65,499
|
64,521
|
69,198
|
|
自己株式の取得による支出
|
9,101
|
11,815
|
843
|
52
|
204
|
5,795
|
575
|
411
|
260
|
834
|
1,235
|
684
|
4,004
|
3,873
|
1,808
|
3,222
|
4,695
|
4,259
|
26,958
|
3,616
|
35,348
|
9,944
|
21,473
|
4,581
|
17,105
|
2,558
|
429
|
1,856
|
5,346
|
6,779
|
2,940
|
2,087
|
20,581
|
77,877
|
92,598
|
9,166
|
100,000
|
0
|
0
|
25,000
|
-
|
-
|
-
|
25,328
|
12,500
|
0
|
15,000
|
25,000
|
25,000
|
0
|
12,500
|
12,500
|
12,500
|
12,500
|
12,488
|
17,490
|
17,500
|
17,500
|
17,499
|
17,500
|
17,500
|
17,500
|
|
財務キャッシュフロー
|
-28,311
|
-47,380
|
-12,112
|
145,520
|
-29,856
|
-44,212
|
-27,562
|
-15,811
|
56,616
|
182,864
|
-52,144
|
-49,186
|
15,054
|
-89,352
|
1,691
|
-
|
65,251
|
-87,859
|
378,350
|
-245,549
|
4,815
|
-102,753
|
17,281
|
-125,448
|
-43,837
|
-55,144
|
197,361
|
-62,409
|
-31,075
|
-35,250
|
-4,093
|
-
|
31,679
|
-22,852
|
3,223
|
-65,892
|
-77,032
|
-129,481
|
-15,526
|
-94,831
|
-268,908
|
-101,139
|
-69,643
|
-19,929
|
-7,187
|
-18,777
|
53,859
|
29,495
|
79,745
|
-65,552
|
-97,494
|
-217,855
|
-274,343
|
-335,951
|
-140,498
|
-139,242
|
-185,952
|
-100,459
|
-7,760
|
416,108
|
-64,135
|
-233,698
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
229,459
|
33,312
|
78,172
|
175,049
|
296,363
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.4
|
2.3
|
3.8
|
8.3
|
15.5
|