|
(単位:千ドル)
|
1Q10
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
1Q18
|
1Q19
|
1Q20
|
1Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
株式報酬費用
|
1,000
|
900
|
1,050
|
1,350
|
1,380
|
1,620
|
1,000
|
1,200
|
1,400
|
1,600
|
1,600
|
1,500
|
1,500
|
1,500
|
1,400
|
1,900
|
1,900
|
1,800
|
2,000
|
2,000
|
2,000
|
2,000
|
|
営業キャッシュフロー
|
79,028
|
74,284
|
132,188
|
160,244
|
143,298
|
180,105
|
161,362
|
210,400
|
159,700
|
204,900
|
241,100
|
274,800
|
230,000
|
151,200
|
257,900
|
388,500
|
302,100
|
388,100
|
335,600
|
258,000
|
296,900
|
262,200
|
|
資本的支出
|
-8,138
|
-21,206
|
-28,212
|
-55,513
|
-32,564
|
-43,922
|
-29,681
|
-21,200
|
-31,500
|
-54,400
|
-48,800
|
-32,700
|
-35,500
|
-47,500
|
-48,000
|
-33,700
|
-55,900
|
-46,900
|
-50,800
|
-56,100
|
-59,400
|
-55,700
|
|
投資キャッシュフロー
|
-6,509
|
-19,902
|
-27,313
|
-54,312
|
-31,490
|
-42,282
|
-28,932
|
-75,100
|
-28,900
|
-52,700
|
-171,700
|
-29,900
|
-33,200
|
-43,900
|
-44,500
|
-31,000
|
-54,200
|
-43,000
|
-48,400
|
-52,700
|
-55,900
|
-53,800
|
|
配当金の支払額
|
58,972
|
73,715
|
50,197
|
29,662
|
74,193
|
82,846
|
86,522
|
92,600
|
106,400
|
123,000
|
143,600
|
160,800
|
178,400
|
178,500
|
177,500
|
199,800
|
199,900
|
199,800
|
223,200
|
223,300
|
223,400
|
246,700
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
8,847
|
81,865
|
59,440
|
0
|
-
|
-
|
52,000
|
-
|
-
|
49,300
|
95,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
240,000
|
180,000
|
210,000
|
325,000
|
110,000
|
235,000
|
460,000
|
695,000
|
230,000
|
405,000
|
155,000
|
160,000
|
225,000
|
205,000
|
155,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
265,000
|
190,000
|
240,000
|
215,000
|
110,000
|
260,000
|
320,000
|
645,000
|
385,000
|
455,000
|
245,000
|
220,000
|
190,000
|
200,000
|
155,000
|
|
財務キャッシュフロー
|
-58,972
|
-73,715
|
-24,215
|
-25,887
|
-80,849
|
-127,180
|
-115,356
|
-114,700
|
-112,600
|
-134,900
|
-78,200
|
-154,200
|
-199,500
|
-85,900
|
-220,800
|
-348,900
|
-243,300
|
-286,900
|
-267,400
|
-185,500
|
-210,700
|
-235,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|