|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
73
|
53
|
30
|
486
|
627
|
909
|
677
|
537
|
510
|
548
|
557
|
512
|
517
|
516
|
535
|
515
|
520
|
533
|
250
|
177
|
161
|
157
|
173
|
89
|
87
|
94
|
93
|
93
|
92
|
95
|
90
|
167
|
200
|
166
|
152
|
132
|
120
|
118
|
134
|
127
|
117
|
123
|
124
|
126
|
125
|
89
|
74
|
75
|
89
|
87
|
82
|
97
|
92
|
101
|
103
|
96
|
100
|
99
|
|
営業キャッシュフロー
|
25,862
|
28,952
|
21,771
|
26,238
|
29,277
|
21,255
|
22,489
|
-
|
27,152
|
25,103
|
18,594
|
22,944
|
25,146
|
28,899
|
15,296
|
18,008
|
24,406
|
26,165
|
17,532
|
18,362
|
22,897
|
26,954
|
11,507
|
18,648
|
28,336
|
43,312
|
23,447
|
23,303
|
34,101
|
14,302
|
17,836
|
23,388
|
25,421
|
26,810
|
11,566
|
30,761
|
23,791
|
19,203
|
12,851
|
19,323
|
23,090
|
20,269
|
16,223
|
26,902
|
33,907
|
14,601
|
10,133
|
9,329
|
13,468
|
-5,334
|
20,502
|
19,107
|
-3,091
|
5,608
|
15,505
|
12,404
|
21,524
|
17,443
|
|
資本的支出
|
-4,391
|
-1,546
|
-2,802
|
-4,771
|
-3,498
|
-2,118
|
-4,115
|
-4,569
|
-7,967
|
-2,510
|
-1,493
|
-1,033
|
-2,191
|
-2,536
|
-2,587
|
-2,273
|
-4,626
|
-4,555
|
-3,891
|
-2,854
|
-3,554
|
-1,981
|
-1,985
|
-2,543
|
-2,619
|
-2,034
|
-2,180
|
-2,848
|
-4,699
|
-2,183
|
-2,400
|
-4,263
|
-2,886
|
-3,882
|
-2,615
|
-2,925
|
-5,320
|
-2,058
|
-2,914
|
-3,136
|
-1,302
|
-1,526
|
-992
|
-1,974
|
-1,065
|
-1,093
|
-1,176
|
-2,128
|
-1,884
|
-1,261
|
-1,471
|
-2,676
|
-1,776
|
-1,152
|
-756
|
-1,642
|
-1,652
|
-1,608
|
|
投資キャッシュフロー
|
110,724
|
75,374
|
-189,630
|
181,973
|
9,131
|
95,460
|
-122,262
|
-
|
32,267
|
52,585
|
19,161
|
57,957
|
-101,728
|
206,424
|
-151,156
|
-86,484
|
12,719
|
175,492
|
-210,173
|
23,371
|
110,804
|
-4,716
|
-19,499
|
32,482
|
138,017
|
-135,889
|
-15,607
|
109,320
|
20,609
|
81,605
|
-80,592
|
89,426
|
142,820
|
-40,779
|
-65,032
|
108,644
|
-154,123
|
-140,010
|
-162,425
|
28,043
|
-52,276
|
93,263
|
14,701
|
-96,677
|
-178,863
|
-291,109
|
-133,149
|
52,820
|
42,335
|
678,494
|
-4,224
|
-43,935
|
-1,226
|
-65,775
|
-8,399
|
-137,628
|
5,216
|
-19,376
|
|
配当金の支払額
|
12,106
|
28,339
|
12,144
|
11,883
|
11,402
|
114,302
|
11,023
|
10,796
|
10,703
|
72,279
|
10,513
|
45,062
|
10,318
|
45,676
|
11,592
|
45,509
|
11,385
|
44,551
|
11,305
|
44,585
|
11,326
|
50,198
|
11,386
|
44,968
|
11,411
|
50,412
|
11,427
|
45,043
|
11,430
|
65,362
|
11,700
|
46,154
|
11,713
|
58,663
|
11,733
|
11,734
|
11,732
|
29,128
|
11,518
|
65,726
|
11,518
|
41,385
|
11,535
|
38,677
|
11,534
|
49,209
|
11,319
|
11,321
|
11,323
|
11,308
|
11,127
|
11,044
|
11,043
|
11,061
|
11,062
|
11,063
|
11,066
|
11,017
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
85,102
|
39,927
|
38,657
|
33,338
|
17,379
|
2,199
|
7,029
|
50,177
|
8,617
|
13,810
|
7,208
|
0
|
22,634
|
20,192
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,568
|
0
|
1
|
-1
|
-
|
-
|
-
|
-
|
22,196
|
0
|
0
|
1,257
|
11,900
|
7,549
|
0
|
-1
|
-
|
-
|
-
|
-
|
15,959
|
|
財務キャッシュフロー
|
-177,388
|
-55,221
|
141,391
|
-178,970
|
-69,651
|
-153,263
|
43,190
|
-
|
-76,820
|
-102,909
|
-11,585
|
-107,312
|
798,998
|
-837,521
|
948,368
|
-906,006
|
688,839
|
-741,935
|
164,098
|
-92,713
|
-4,768
|
-153,442
|
98,019
|
-161,468
|
55,057
|
-229,962
|
103,620
|
-91,125
|
-97,733
|
-151,109
|
210,374
|
-274,164
|
15,338
|
-142,468
|
130,867
|
140,150
|
-84,179
|
97,941
|
104,184
|
-92,323
|
-27,017
|
-25,279
|
-17,020
|
-47,885
|
139,361
|
277,000
|
133,537
|
207,053
|
-139,607
|
-598,408
|
106,878
|
-100,864
|
-96,197
|
13,184
|
162,959
|
-40,200
|
50,738
|
-17,876
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,456
|
14,749
|
10,762
|
19,872
|
15,835
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.6
|
15.0
|
10.8
|
19.1
|
14.9
|