|
(単位:千ドル)
|
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
|
331
|
5,152
|
236
|
460
|
350
|
315
|
649
|
3,273
|
649
|
1,542
|
1,557
|
1,456
|
1,604
|
1,799
|
1,166
|
1,839
|
2,006
|
2,183
|
2,390
|
3,063
|
3,637
|
3,685
|
2,370
|
2,900
|
3,279
|
3,436
|
3,453
|
3,402
|
3,483
|
3,639
|
3,663
|
3,468
|
3,380
|
3,855
|
3,708
|
3,856
|
4,279
|
5,165
|
5,296
|
5,216
|
5,557
|
6,499
|
6,756
|
6,920
|
7,349
|
7,660
|
7,378
|
7,888
|
7,249
|
7,299
|
7,646
|
7,388
|
|
営業キャッシュフロー
|
33,831
|
-47,733
|
27,586
|
49,183
|
30,014
|
37,523
|
36,261
|
36,150
|
29,645
|
47,080
|
45,890
|
39,804
|
30,231
|
39,193
|
55,177
|
43,453
|
25,305
|
45,749
|
37,381
|
37,351
|
30,368
|
46,488
|
51,587
|
44,291
|
29,339
|
46,611
|
60,217
|
43,782
|
33,925
|
53,327
|
33,907
|
77,930
|
34,746
|
77,283
|
63,826
|
52,565
|
70,350
|
59,552
|
29,107
|
64,352
|
54,511
|
71,727
|
37,220
|
60,832
|
35,975
|
95,365
|
53,557
|
75,162
|
37,643
|
48,485
|
70,873
|
70,006
|
|
資本的支出
|
-2,257
|
-2,127
|
-2,996
|
-4,106
|
-1,501
|
-2,394
|
-3,568
|
-3,435
|
-1,042
|
-7,607
|
-5,425
|
-6,948
|
-1,179
|
-4,699
|
-8,138
|
-4,434
|
-2,674
|
-2,811
|
-2,800
|
-3,005
|
-4,157
|
-2,680
|
-2,783
|
-4,313
|
-5,071
|
-10,554
|
-6,369
|
-1,008
|
-3,357
|
-3,257
|
-6,788
|
-3,680
|
-4,724
|
-4,079
|
-3,585
|
-12,715
|
-5,627
|
-4,424
|
-6,262
|
-10,760
|
-4,063
|
-7,264
|
-5,102
|
-5,023
|
-5,389
|
-11,837
|
-3,824
|
-4,334
|
-6,407
|
-4,997
|
-5,616
|
-6,316
|
|
投資キャッシュフロー
|
-4,334
|
-8,010
|
-4,768
|
-11,832
|
-2,300
|
-7,195
|
-7,717
|
-8,958
|
-3,790
|
-12,148
|
-19,272
|
-17,858
|
-5,669
|
-15,053
|
-13,130
|
-20,231
|
-6,676
|
-8,856
|
-53,754
|
-8,814
|
-9,365
|
-6,473
|
-9,152
|
-16,310
|
-13,956
|
-21,663
|
-14,243
|
-15,485
|
-9,412
|
-9,035
|
-18,473
|
-11,714
|
-34,413
|
-12,623
|
-13,269
|
-23,515
|
-14,290
|
-31,902
|
-59,810
|
-27,322
|
-36,637
|
-21,734
|
-47,062
|
-402,499
|
-21,994
|
-28,173
|
-15,295
|
-52,820
|
-22,324
|
-20,356
|
-26,923
|
-168,633
|
|
配当金の支払額
|
-
|
-
|
-
|
8,198
|
7,839
|
7,841
|
7,867
|
7,812
|
7,798
|
7,744
|
7,780
|
7,599
|
7,481
|
7,483
|
7,408
|
7,324
|
7,264
|
7,259
|
7,239
|
0
|
0
|
0
|
3,636
|
3,637
|
3,617
|
3,610
|
3,597
|
3,596
|
-
|
-
|
3,593
|
3,596
|
3,605
|
3,608
|
3,598
|
3,598
|
3,598
|
3,579
|
3,338
|
3,258
|
3,249
|
3,254
|
3,232
|
3,290
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,200
|
9,991
|
0
|
24,982
|
19,976
|
2,458
|
13,144
|
14,094
|
10,250
|
3,765
|
3,906
|
0
|
29
|
0
|
0
|
0
|
-
|
17,486
|
10,710
|
253
|
3,351
|
7,300
|
0
|
0
|
0
|
14,268
|
10,120
|
0
|
12
|
21,179
|
14,036
|
37,317
|
24,068
|
6,269
|
9,521
|
7,808
|
12,502
|
70,000
|
0
|
12,293
|
7
|
-
|
-
|
0
|
65,609
|
|
長期借入金の返済による支出
|
2,671
|
742,851
|
4,751
|
4,751
|
4,750
|
4,750
|
4,750
|
4,750
|
4,750
|
4,750
|
4,750
|
4,750
|
4,750
|
4,750
|
6,625
|
80,616
|
4,853
|
4,854
|
5,041
|
5,041
|
5,041
|
31,221
|
5,112
|
572,111
|
3,563
|
3,562
|
3,563
|
3,562
|
20,560
|
3,563
|
3,562
|
3,563
|
21,357
|
3,562
|
3,563
|
3,562
|
4,938
|
4,937
|
0
|
457,535
|
5,187
|
5,188
|
5,188
|
138,717
|
5,967
|
5,966
|
5,967
|
5,967
|
5,967
|
5,966
|
5,967
|
5,967
|
|
財務キャッシュフロー
|
-21,003
|
41,202
|
-14,445
|
-42,826
|
-22,957
|
-29,739
|
-27,149
|
-24,304
|
-25,539
|
-28,525
|
-25,054
|
-33,600
|
-17,270
|
-24,451
|
-32,790
|
-16,287
|
-18,475
|
4,093
|
-28,247
|
-26,554
|
-17,359
|
-33,617
|
-8,848
|
-45,231
|
-15,628
|
-33,900
|
-7,589
|
-13,110
|
-31,358
|
3,412
|
-22,834
|
-11,837
|
-48,716
|
-18,153
|
-7,208
|
-7,208
|
-36,169
|
-22,627
|
-40,712
|
-57,260
|
-40,579
|
-18,044
|
-10,229
|
472,122
|
-16,350
|
-69,426
|
-44,505
|
-22,279
|
-27,545
|
-12,780
|
129,440
|
-60,667
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,828
|
31,236
|
43,488
|
65,257
|
63,690
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.7
|
13.7
|
18.9
|
28.5
|
26.0
|