|
(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
|
|
株式報酬費用
|
7,812
|
7,215
|
7,464
|
7,218
|
7,832
|
9,823
|
10,766
|
10,630
|
9,238
|
9,286
|
9,023
|
9,054
|
9,150
|
9,385
|
15,233
|
8,297
|
8,343
|
8,434
|
7,963
|
7,442
|
7,675
|
7,371
|
7,925
|
7,532
|
7,555
|
7,738
|
8,945
|
8,367
|
8,308
|
8,477
|
9,544
|
8,081
|
7,702
|
8,250
|
9,474
|
8,635
|
10,713
|
9,075
|
10,460
|
10,907
|
11,661
|
11,878
|
12,232
|
10,999
|
11,418
|
10,994
|
12,894
|
12,228
|
12,298
|
10,808
|
18,885
|
13,564
|
12,787
|
12,446
|
15,758
|
14,935
|
14,574
|
14,855
|
15,204
|
16,827
|
15,530
|
16,438
|
|
営業キャッシュフロー
|
255,194
|
176,782
|
23,843
|
101,965
|
92,975
|
59,785
|
11,169
|
102,092
|
248,972
|
42,299
|
-36,494
|
105,471
|
154,452
|
43,846
|
-25,821
|
209,175
|
133,751
|
174,957
|
37,532
|
155,925
|
179,149
|
40,235
|
26,748
|
180,682
|
201,306
|
37,063
|
-61,121
|
230,313
|
309,830
|
147,473
|
-81,930
|
-
|
240,584
|
186,376
|
18,016
|
145,258
|
199,148
|
216,328
|
43,102
|
222,897
|
342,512
|
260,424
|
38,139
|
206,284
|
522,660
|
331,283
|
7,462
|
115,455
|
271,604
|
183,402
|
19,336
|
142,768
|
174,347
|
248,780
|
7,279
|
216,069
|
166,271
|
282,557
|
161,637
|
182,089
|
49,050
|
281,639
|
|
資本的支出
|
-18,253
|
-22,085
|
-22,131
|
-22,336
|
-22,156
|
-19,474
|
-27,074
|
-30,730
|
-33,328
|
-27,948
|
-22,547
|
-28,251
|
-32,127
|
-23,806
|
-31,197
|
-60,192
|
-54,963
|
-22,630
|
-21,149
|
-24,961
|
-20,617
|
-23,151
|
-20,334
|
-26,259
|
-19,659
|
-19,020
|
-22,066
|
-23,901
|
-27,280
|
-32,128
|
-34,797
|
-27,866
|
-25,606
|
-26,110
|
-25,711
|
-33,245
|
-37,092
|
-38,594
|
-36,700
|
-47,314
|
-62,858
|
-38,105
|
-39,250
|
-34,707
|
-29,205
|
-29,310
|
-43,999
|
-45,744
|
-38,929
|
-34,577
|
-41,444
|
-39,258
|
-34,604
|
-44,336
|
-44,023
|
-44,846
|
-51,841
|
-57,385
|
-64,021
|
-50,408
|
-46,692
|
-62,888
|
|
投資キャッシュフロー
|
-225,064
|
-215,128
|
-5,942
|
-77,527
|
575,502
|
-573,490
|
-54,364
|
-61,091
|
-315,162
|
-173,323
|
-5,815
|
-184,252
|
184,452
|
-276,212
|
97,619
|
-177,669
|
-174,342
|
-78,481
|
-62,043
|
12,671
|
-77,101
|
12,751
|
70,716
|
-86,747
|
-252,101
|
-372,330
|
126,394
|
113,681
|
-428,357
|
-74,519
|
462,892
|
-
|
300,497
|
203,964
|
-260,951
|
-28,236
|
22,288
|
110,239
|
-110,208
|
-63,014
|
-119,365
|
-277,207
|
4,667
|
87,615
|
63,800
|
-35,721
|
-82,713
|
28,383
|
99,775
|
-1,694
|
-94,863
|
-26,823
|
-27,536
|
-30,423
|
-24,020
|
-481,067
|
-49,796
|
-67,459
|
-61,773
|
-178,464
|
-67,455
|
-60,925
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,800
|
12,997
|
13,049
|
12,800
|
12,600
|
12,279
|
12,253
|
12,200
|
12,100
|
12,071
|
14,021
|
13,900
|
13,800
|
13,717
|
17,588
|
17,100
|
16,600
|
16,002
|
15,627
|
15,400
|
15,300
|
15,036
|
16,700
|
16,600
|
16,600
|
16,582
|
16,700
|
16,600
|
16,400
|
16,277
|
17,900
|
17,500
|
17,100
|
17,111
|
17,200
|
17,000
|
16,900
|
16,778
|
18,400
|
19,000
|
19,536
|
19,487
|
19,400
|
19,200
|
18,974
|
18,739
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
7,312
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46,650
|
81,666
|
98,527
|
73,106
|
28,001
|
28,782
|
28,309
|
61,239
|
37,730
|
56,598
|
57,493
|
48,483
|
134,276
|
226,519
|
201,468
|
261,215
|
156,468
|
90,754
|
121,560
|
131,218
|
79,039
|
9,426
|
0
|
0
|
45,188
|
151,396
|
209,596
|
193,820
|
201,465
|
331,334
|
217,201
|
2,082
|
93,308
|
134,537
|
118,647
|
50,749
|
22,117
|
8,189
|
24,747
|
143,521
|
157,475
|
117,398
|
243,785
|
183,437
|
|
長期借入金の返済による支出
|
1,182
|
0
|
1,222
|
0
|
1,296
|
0
|
1,246
|
0
|
0
|
1,286
|
-
|
-
|
0
|
1,471
|
190,975
|
0
|
0
|
-3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-830
|
2,454
|
8,854
|
10,693
|
-28,712
|
-7,143
|
2,855
|
14,659
|
-37,174
|
-15,748
|
8,608
|
1,163
|
6,363
|
1,136
|
-180,810
|
-9,507
|
-2,330
|
-13,924
|
-50,800
|
-86,856
|
-108,516
|
-82,498
|
-42,811
|
-32,198
|
-34,844
|
347,695
|
-50,006
|
-70,520
|
-62,197
|
-62,466
|
-174,410
|
-
|
-207,918
|
-277,385
|
-199,760
|
-105,453
|
-122,723
|
-146,413
|
-113,895
|
-26,450
|
-3,049
|
-14,892
|
-126,661
|
-169,235
|
-461,447
|
-251,241
|
-254,627
|
-372,150
|
-232,060
|
-34,152
|
-129,501
|
-153,695
|
-127,614
|
-91,102
|
-36,668
|
-22,606
|
-29,283
|
-163,210
|
-176,815
|
-136,804
|
-47,791
|
-200,840
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
225,172
|
97,616
|
131,681
|
2,358
|
218,751
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.9
|
14.2
|
20.2
|
0.3
|
20.2
|