|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,100
|
-1,000
|
-1,200
|
-1,300
|
|
株式報酬費用
|
2,700
|
2,700
|
3,600
|
3,700
|
2,400
|
2,300
|
4,100
|
2,200
|
3,500
|
3,000
|
3,600
|
2,100
|
3,200
|
3,500
|
3,500
|
3,800
|
3,800
|
4,000
|
3,300
|
4,200
|
1,900
|
2,900
|
2,800
|
2,700
|
3,000
|
3,500
|
3,200
|
4,100
|
4,200
|
800
|
3,000
|
4,600
|
4,500
|
1,300
|
4,200
|
4,400
|
4,100
|
4,700
|
5,000
|
4,500
|
4,900
|
5,700
|
5,600
|
5,400
|
5,800
|
6,100
|
6,700
|
7,400
|
7,700
|
7,200
|
7,100
|
8,200
|
8,600
|
7,200
|
6,700
|
8,100
|
8,700
|
7,500
|
6,600
|
11,200
|
10,000
|
7,800
|
|
営業キャッシュフロー
|
77,500
|
98,600
|
24,200
|
78,500
|
183,600
|
-64,600
|
12,700
|
46,600
|
145,300
|
203,600
|
-17,500
|
50,800
|
148,600
|
202,000
|
62,900
|
104,500
|
240,700
|
156,600
|
84,200
|
18,500
|
251,700
|
84,000
|
77,000
|
154,600
|
326,500
|
-
|
54,200
|
-
|
282,400
|
172,400
|
31,400
|
148,100
|
286,900
|
84,900
|
37,200
|
113,400
|
273,300
|
179,000
|
36,600
|
189,200
|
320,800
|
161,000
|
141,800
|
167,200
|
286,400
|
228,300
|
200,100
|
8,600
|
315,100
|
198,500
|
18,100
|
26,200
|
224,700
|
92,700
|
58,700
|
139,500
|
394,700
|
213,500
|
38,900
|
206,600
|
554,400
|
378,200
|
|
資本的支出
|
-2,300
|
-4,300
|
-2,100
|
-2,400
|
-5,300
|
-6,700
|
-3,200
|
-3,500
|
-4,500
|
-10,100
|
-5,700
|
-5,000
|
-6,300
|
-5,900
|
-3,100
|
-4,300
|
-1,100
|
-2,700
|
-3,800
|
-4,300
|
-6,400
|
-5,000
|
-6,400
|
-2,100
|
-3,700
|
-3,500
|
-4,300
|
-4,300
|
-2,100
|
-7,900
|
-3,500
|
-4,300
|
-4,600
|
-700
|
-3,900
|
-2,600
|
-3,700
|
-3,100
|
-3,200
|
-4,600
|
-4,300
|
-2,800
|
-2,300
|
-1,300
|
-2,100
|
-2,300
|
-4,900
|
-5,000
|
-4,000
|
-3,900
|
-3,500
|
-3,300
|
-2,900
|
-2,200
|
-2,600
|
-2,200
|
-2,400
|
-3,000
|
-1,800
|
-1,700
|
-3,000
|
-1,200
|
|
投資キャッシュフロー
|
-90,000
|
-45,400
|
-37,500
|
168,200
|
100,500
|
-48,400
|
-211,100
|
-114,900
|
-202,500
|
-34,300
|
83,500
|
49,700
|
-227,800
|
-264,100
|
-60,000
|
37,100
|
-324,300
|
-253,500
|
36,200
|
206,900
|
-354,900
|
-59,700
|
61,000
|
-52,000
|
-328,000
|
-
|
-47,800
|
-
|
-353,300
|
-7,100
|
-144,400
|
-89,800
|
-231,300
|
736,800
|
-279,300
|
63,900
|
-289,800
|
193,300
|
-99,900
|
-56,800
|
-323,600
|
-128,500
|
-78,600
|
-82,000
|
-177,100
|
-122,500
|
-112,200
|
-105,400
|
-258,600
|
-31,400
|
-106,500
|
-11,500
|
-68,400
|
-42,100
|
-74,800
|
-34,000
|
-282,000
|
-150,100
|
-112,300
|
-222,100
|
-308,200
|
-23,600
|
|
配当金の支払額
|
11,600
|
11,300
|
12,500
|
12,500
|
12,500
|
13,400
|
13,500
|
13,500
|
13,300
|
14,800
|
14,800
|
14,500
|
14,500
|
16,200
|
16,300
|
16,300
|
16,300
|
18,100
|
18,200
|
18,100
|
18,000
|
19,900
|
19,800
|
19,800
|
19,600
|
21,200
|
21,400
|
21,200
|
21,200
|
23,000
|
22,900
|
23,000
|
23,000
|
25,400
|
217,000
|
24,500
|
23,800
|
120,900
|
24,800
|
24,700
|
24,500
|
25,500
|
25,500
|
25,100
|
25,000
|
26,600
|
26,700
|
26,700
|
26,700
|
28,800
|
28,900
|
29,000
|
29,000
|
30,300
|
30,500
|
30,600
|
30,600
|
32,400
|
32,400
|
32,300
|
32,200
|
33,700
|
|
自己株式の取得による支出
|
0
|
4,100
|
-
|
-
|
-
|
1,700
|
-
|
-
|
-
|
-
|
25,200
|
47,100
|
5,900
|
0
|
6,300
|
400
|
13,700
|
0
|
8,500
|
15,000
|
61,800
|
42,000
|
48,400
|
19,100
|
37,700
|
400
|
4,600
|
23,400
|
9,200
|
0
|
13,600
|
11,700
|
18,900
|
13,500
|
250,000
|
150,000
|
0
|
163,600
|
34,900
|
14,400
|
45,000
|
118,500
|
45,300
|
73,300
|
24,000
|
20,000
|
16,300
|
4,100
|
10,400
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,000
|
27,600
|
36,000
|
54,600
|
|
長期借入れによる収入
|
7,600
|
1,900
|
3,000
|
301,900
|
9,500
|
11,000
|
7,400
|
0
|
0
|
0
|
169,500
|
0
|
0
|
-900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
200
|
-
|
-
|
-
|
-
|
33,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
38,100
|
50,500
|
6,700
|
29,600
|
0
|
800
|
0
|
0
|
72,300
|
46,300
|
50,500
|
0
|
43,100
|
-
|
-
|
600
|
0
|
78,200
|
8,300
|
27,800
|
0
|
-
|
-
|
0
|
14,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
151,100
|
0
|
0
|
0
|
-
|
-
|
174,900
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
24,200
|
-33,300
|
-60,500
|
256,000
|
-54,700
|
-13,500
|
-13,800
|
-27,200
|
-17,600
|
-74,800
|
66,900
|
-101,700
|
-14,700
|
-56,000
|
-14,500
|
-18,500
|
-2,900
|
-35,800
|
-89,500
|
-47,700
|
-92,000
|
-65,500
|
-70,000
|
-147,700
|
-42,100
|
-
|
-32,100
|
-
|
-25,600
|
-19,600
|
-7,600
|
-68,400
|
-47,500
|
-47,500
|
-610,600
|
-168,800
|
-5,700
|
-314,200
|
-8,500
|
-93,700
|
51,700
|
-143,400
|
-71,700
|
-90,900
|
-44,500
|
-46,100
|
-46,800
|
-29,300
|
-37,600
|
-26,900
|
-35,100
|
-28,600
|
-29,400
|
-29,000
|
-35,400
|
-28,600
|
-26,700
|
-54,800
|
-47,500
|
-55,300
|
427,600
|
-149,600
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210,500
|
37,100
|
204,900
|
551,400
|
377,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.3
|
2.3
|
12.4
|
33.1
|
22.6
|