|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,466
|
-14,756
|
1,923
|
1,938
|
1,823
|
1,806
|
1,769
|
1,735
|
1,912
|
1,849
|
2,009
|
1,859
|
1,725
|
1,721
|
1,626
|
1,682
|
1,701
|
1,747
|
1,797
|
1,891
|
1,956
|
2,016
|
2,044
|
2,112
|
1,786
|
2,014
|
2,112
|
2,463
|
2,272
|
3,111
|
2,054
|
2,353
|
1,995
|
1,969
|
1,889
|
1,807
|
1,769
|
1,718
|
1,835
|
1,679
|
1,670
|
1,414
|
|
株式報酬費用
|
463
|
408
|
407
|
480
|
546
|
603
|
652
|
261
|
-
|
-
|
-
|
-
|
1,353
|
644
|
951
|
1,242
|
1,570
|
1,168
|
1,185
|
1,027
|
1,578
|
1,045
|
1,181
|
1,159
|
1,183
|
1,924
|
1,342
|
1,285
|
1,499
|
2,555
|
1,922
|
1,998
|
1,534
|
2,274
|
1,789
|
-
|
1,543
|
1,801
|
1,264
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
25,131
|
52,083
|
-108,815
|
205,651
|
-26,040
|
34,114
|
118,285
|
38,217
|
39,845
|
33,933
|
18,575
|
22,720
|
46,424
|
20,302
|
37,354
|
45,991
|
55,779
|
30,594
|
37,682
|
52,642
|
41,109
|
50,364
|
79,124
|
63,805
|
54,066
|
76,167
|
-
|
125,275
|
84,948
|
65,200
|
89,184
|
97,206
|
87,198
|
86,325
|
150,225
|
111,231
|
95,033
|
77,198
|
60,889
|
86,835
|
91,571
|
74,806
|
71,170
|
96,770
|
86,457
|
92,647
|
190,869
|
97,417
|
121,166
|
90,681
|
107,082
|
65,813
|
88,170
|
72,917
|
81,248
|
86,820
|
98,959
|
63,952
|
150,596
|
55,062
|
|
資本的支出
|
-1,069
|
-601
|
-325
|
-893
|
-905
|
-710
|
-697
|
-796
|
-1,014
|
-1,617
|
-2,103
|
-1,448
|
-2,081
|
-1,236
|
-719
|
-741
|
-562
|
-821
|
-1,245
|
-890
|
-1,063
|
-794
|
-1,309
|
-357
|
-1,016
|
-702
|
742
|
-2,212
|
-638
|
-2,068
|
-1,790
|
-2,174
|
-1,502
|
-1,193
|
-2,430
|
-2,008
|
-867
|
-2,449
|
-1,056
|
-1,406
|
-760
|
-1,027
|
-1,041
|
-900
|
-1,276
|
-953
|
-864
|
-297
|
-295
|
-667
|
-671
|
-1,768
|
-916
|
-533
|
-1,205
|
-982
|
-2,698
|
-1,262
|
-495
|
-456
|
|
投資キャッシュフロー
|
189,352
|
102,505
|
242,580
|
-407,387
|
126,283
|
-60,261
|
-53,176
|
-59,382
|
180,724
|
-138,308
|
-125,993
|
-228,229
|
-299,725
|
-161,902
|
-76,580
|
78,846
|
-379,059
|
12,948
|
-292,746
|
-518,714
|
24,271
|
-226,978
|
-653,697
|
-427,275
|
251,608
|
-116,581
|
-
|
-65,566
|
-97,000
|
-582,653
|
-126,495
|
-328,179
|
-373,665
|
-440,365
|
-185,629
|
-382,015
|
-361,521
|
107,793
|
78,447
|
-66,923
|
97,381
|
-146,938
|
-378,603
|
-431,764
|
-646,606
|
-441,916
|
-563,538
|
-197,373
|
-128,434
|
-617,589
|
-141,186
|
-589,871
|
37,101
|
82,371
|
145,465
|
-80,907
|
145,215
|
-646,303
|
-309,050
|
-47,183
|
|
配当金の支払額
|
786
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,980
|
5,576
|
5,577
|
7,971
|
7,983
|
11,187
|
11,520
|
14,593
|
14,183
|
14,192
|
14,195
|
16,704
|
16,756
|
16,768
|
16,967
|
19,397
|
19,469
|
19,497
|
19,532
|
24,930
|
24,967
|
24,754
|
24,701
|
24,709
|
24,659
|
24,673
|
24,682
|
24,674
|
24,650
|
24,548
|
24,137
|
25,987
|
25,515
|
25,537
|
25,059
|
24,844
|
24,605
|
24,661
|
24,672
|
24,700
|
24,708
|
24,765
|
24,331
|
24,163
|
23,855
|
23,846
|
23,243
|
22,856
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,711
|
54,441
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,601
|
22,999
|
4,700
|
1
|
12,900
|
0
|
0
|
10,693
|
-
|
-
|
37,139
|
66,436
|
32,896
|
30,588
|
46,290
|
31,542
|
16,736
|
-44
|
-9
|
-16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-214,719
|
-113,115
|
-53,476
|
110,751
|
-99,025
|
41,785
|
-85,207
|
51,428
|
-209,953
|
81,853
|
176,230
|
157,441
|
261,211
|
225,803
|
-6,332
|
-148,309
|
328,609
|
-58,768
|
284,473
|
449,860
|
-52,868
|
213,383
|
549,039
|
377,610
|
-333,169
|
10,409
|
-
|
19,461
|
195,976
|
197,869
|
215,187
|
254,246
|
224,557
|
373,386
|
302,824
|
39,416
|
172,726
|
888,694
|
-278,971
|
-32,900
|
144,266
|
40,429
|
409,002
|
960,536
|
-631,471
|
245,147
|
482,052
|
-987
|
-21,804
|
875,843
|
-285,227
|
189,925
|
221,863
|
-226,222
|
7,051
|
-305,158
|
100,820
|
444,812
|
219,532
|
108,477
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85,838
|
96,261
|
62,690
|
150,101
|
54,606
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.0
|
30.1
|
19.4
|
44.9
|
16.4
|