|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
株式報酬費用
|
-
|
-
|
-
|
5,900
|
6,300
|
200
|
7,900
|
8,700
|
7,400
|
8,900
|
7,100
|
9,500
|
10,000
|
9,400
|
9,600
|
8,600
|
10,100
|
8,600
|
10,800
|
11,500
|
11,600
|
6,700
|
18,300
|
5,800
|
8,400
|
7,300
|
-
|
7,400
|
7,000
|
7,000
|
8,900
|
6,700
|
7,900
|
8,000
|
4,600
|
7,300
|
6,800
|
4,600
|
5,100
|
1,100
|
5,800
|
5,600
|
-13,800
|
12,300
|
11,500
|
9,500
|
15,800
|
9,000
|
8,500
|
8,100
|
-
|
10,200
|
10,200
|
11,000
|
13,300
|
9,800
|
6,000
|
5,700
|
7,100
|
4,500
|
8,500
|
8,700
|
|
営業キャッシュフロー
|
38,000
|
10,200
|
-
|
27,900
|
-
|
-
|
52,400
|
65,000
|
91,700
|
69,700
|
102,900
|
75,700
|
110,100
|
84,300
|
122,500
|
88,300
|
-
|
88,000
|
97,200
|
78,100
|
-
|
48,400
|
-
|
141,600
|
225,600
|
-
|
224,000
|
192,400
|
127,100
|
95,500
|
193,500
|
231,900
|
-
|
129,800
|
215,900
|
201,300
|
145,500
|
-
|
196,700
|
213,400
|
253,600
|
224,000
|
264,700
|
319,300
|
238,200
|
186,400
|
-
|
193,900
|
140,800
|
129,900
|
210,600
|
301,600
|
270,300
|
285,400
|
296,900
|
348,700
|
301,100
|
274,200
|
293,500
|
298,500
|
237,200
|
277,900
|
|
投資キャッシュフロー
|
-96,400
|
-69,900
|
-
|
-59,800
|
-
|
-
|
6,500
|
-49,300
|
-57,500
|
-46,800
|
-19,500
|
-46,500
|
-107,500
|
-51,900
|
-44,500
|
-50,900
|
-
|
-56,600
|
-46,000
|
-59,500
|
-
|
-
|
-
|
-79,600
|
-115,400
|
-69,200
|
-229,300
|
-81,700
|
-138,600
|
-62,100
|
-59,000
|
-37,100
|
-
|
-48,600
|
-60,800
|
-38,700
|
-65,200
|
-
|
-41,400
|
-49,800
|
-45,600
|
-18,800
|
78,800
|
-207,200
|
-29,700
|
-29,700
|
-
|
-6,600
|
-73,800
|
-57,900
|
-67,900
|
-72,900
|
-94,600
|
-59,700
|
-104,600
|
-63,200
|
-60,200
|
-40,500
|
-40,200
|
-32,000
|
-46,000
|
-21,000
|
|
配当金の支払額
|
16,100
|
-
|
-
|
18,900
|
-
|
21,500
|
20,200
|
20,100
|
19,500
|
19,800
|
22,100
|
22,100
|
22,300
|
22,100
|
25,500
|
25,600
|
25,600
|
25,600
|
30,800
|
30,900
|
26,300
|
30,800
|
-
|
35,400
|
-
|
-
|
55,000
|
41,200
|
41,100
|
40,700
|
46,400
|
46,500
|
46,300
|
46,100
|
53,100
|
52,800
|
52,500
|
52,300
|
59,000
|
59,000
|
58,700
|
58,800
|
43,600
|
66,700
|
66,700
|
66,300
|
48,700
|
75,700
|
75,700
|
75,700
|
-
|
86,100
|
85,900
|
85,600
|
98,000
|
98,200
|
98,000
|
97,900
|
112,300
|
112,200
|
111,800
|
111,500
|
|
自己株式の取得による支出
|
-
|
-
|
-28,700
|
17,600
|
16,900
|
2,900
|
-
|
29,900
|
8,200
|
23,700
|
16,300
|
21,700
|
40,400
|
5,400
|
15,100
|
22,100
|
40,400
|
5,000
|
11,800
|
49,700
|
-
|
43,100
|
8,800
|
23,100
|
8,800
|
-
|
-
|
35,800
|
86,700
|
90,100
|
75,300
|
43,500
|
55,200
|
85,700
|
99,700
|
47,400
|
60,100
|
59,700
|
71,200
|
50,500
|
0
|
45,100
|
-181,500
|
151,900
|
137,400
|
66,500
|
-
|
28,800
|
53,800
|
50,200
|
65,300
|
87,200
|
94,800
|
51,800
|
60,900
|
70,200
|
47,400
|
59,900
|
112,500
|
87,200
|
79,000
|
82,000
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
297,800
|
0
|
0
|
0
|
395,400
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-50,000
|
-
|
-
|
50,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
0
|
0
|
0
|
457,800
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-152,800
|
-
|
-
|
-23,900
|
-
|
-94,900
|
-22,100
|
-40,500
|
-20,100
|
-21,500
|
-44,900
|
-29,300
|
-40,500
|
-25,300
|
-42,700
|
-127,100
|
-
|
-21,500
|
-41,200
|
-35,300
|
-64,900
|
-
|
-79,200
|
-49,300
|
-
|
-46,600
|
-
|
-66,600
|
-23,400
|
-29,500
|
-136,600
|
-190,500
|
-
|
-71,300
|
-135,100
|
-147,600
|
-73,100
|
-
|
-139,200
|
-157,100
|
289,500
|
-105,100
|
580,400
|
-131,000
|
-147,900
|
-385,800
|
-
|
-106,300
|
-112,200
|
-120,700
|
-145,800
|
-152,100
|
-136,500
|
-135,300
|
-149,000
|
-164,200
|
-127,900
|
-156,200
|
-201,500
|
-193,600
|
-170,900
|
-180,900
|