|
(単位:千ドル)
|
3Q10
|
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
|
2,563
|
2,231
|
1,968
|
1,520
|
2,280
|
1,936
|
2,176
|
2,397
|
2,339
|
2,163
|
4,191
|
4,310
|
4,126
|
3,223
|
2,062
|
1,899
|
1,903
|
1,948
|
1,890
|
1,740
|
1,741
|
1,753
|
1,882
|
2,113
|
2,301
|
2,297
|
2,286
|
2,380
|
882
|
2,358
|
2,426
|
2,478
|
2,609
|
2,690
|
2,593
|
2,926
|
2,623
|
3,127
|
2,977
|
3,003
|
2,928
|
2,853
|
2,658
|
2,560
|
2,599
|
2,631
|
2,762
|
1,847
|
48
|
936
|
1,273
|
1,501
|
728
|
1,400
|
2,059
|
2,153
|
788
|
1,884
|
1,801
|
|
営業キャッシュフロー
|
22,548
|
19,772
|
25,176
|
19,715
|
17,887
|
16,994
|
24,128
|
12,821
|
30,871
|
24,149
|
17,893
|
20,877
|
25,860
|
10,879
|
24,521
|
15,731
|
6,920
|
29,734
|
20,366
|
19,592
|
17,882
|
22,416
|
29,383
|
27,438
|
14,304
|
21,510
|
25,053
|
21,402
|
39,203
|
32,934
|
41,724
|
18,689
|
11,424
|
46,720
|
30,799
|
33,116
|
18,075
|
19,633
|
34,875
|
51,230
|
22,094
|
46,099
|
45,623
|
31,199
|
29,170
|
48,311
|
42,733
|
38,600
|
47,741
|
20,396
|
44,022
|
39,645
|
22,693
|
53,608
|
13,517
|
55,886
|
30,405
|
49,497
|
51,752
|
|
資本的支出
|
-1,166
|
-2,312
|
-1,778
|
-2,804
|
-1,218
|
-2,446
|
-3,714
|
-2,164
|
-942
|
-1,470
|
-5,059
|
-2,240
|
-3,989
|
-3,552
|
-1,199
|
-1,665
|
-856
|
-1,219
|
-1,147
|
-2,251
|
-1,950
|
-1,310
|
-1,550
|
-1,531
|
-2,408
|
-4,383
|
-2,056
|
-1,820
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
183,286
|
-17,751
|
-221,698
|
-139,330
|
26,092
|
-22,006
|
-36,138
|
-156,886
|
-68,924
|
3,573
|
-85,043
|
18,238
|
-86,099
|
-81,638
|
-14,556
|
27,095
|
10,616
|
-67,310
|
-112,834
|
-122,818
|
-24,771
|
36,654
|
604,709
|
-127,688
|
22,693
|
17,046
|
35,152
|
-47,347
|
-103,006
|
-55,695
|
-141,700
|
-58,527
|
-91,733
|
418,565
|
-145,363
|
-195,200
|
-504,387
|
-12,706
|
229,155
|
-314,694
|
-192,541
|
-33,777
|
-24,293
|
-35,942
|
-108,640
|
-183,869
|
-260,337
|
11,115
|
-148,083
|
-212,022
|
-225,283
|
-64,243
|
-34,617
|
18,686
|
-41,549
|
-213,561
|
-87,373
|
-73,635
|
-13,657
|
|
配当金の支払額
|
859
|
3,140
|
3,140
|
3,147
|
5,255
|
5,231
|
5,126
|
4,976
|
5,866
|
5,788
|
5,714
|
6,618
|
6,587
|
6,549
|
6,420
|
6,407
|
6,228
|
6,227
|
6,227
|
6,224
|
6,227
|
6,227
|
6,229
|
7,119
|
7,798
|
7,800
|
7,796
|
7,803
|
9,032
|
9,033
|
8,981
|
9,862
|
9,850
|
9,850
|
9,832
|
10,819
|
10,795
|
10,794
|
10,592
|
10,578
|
11,063
|
11,032
|
10,938
|
10,837
|
11,330
|
11,206
|
11,205
|
12,367
|
12,882
|
12,801
|
12,764
|
12,764
|
13,299
|
13,308
|
13,231
|
13,238
|
14,152
|
14,096
|
14,003
|
|
自己株式の取得による支出
|
0
|
0
|
0
|
-
|
-
|
7,300
|
27,130
|
3,604
|
20,865
|
5,084
|
3,886
|
8,708
|
4,661
|
17,559
|
28
|
18,421
|
6,962
|
0
|
0
|
488
|
414
|
-38
|
0
|
1,102
|
39
|
46
|
271
|
1,079
|
5
|
52
|
25,053
|
1,785
|
2,175
|
2,240
|
59
|
5,220
|
0
|
9,153
|
6,527
|
1,643
|
1,011
|
12,651
|
15,996
|
1,488
|
9,032
|
5,078
|
0
|
1,732
|
9,157
|
3,216
|
860
|
1,757
|
315
|
2,482
|
8,076
|
1,807
|
508
|
10,630
|
22,847
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-94
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-158,773
|
-42,682
|
185,154
|
122,689
|
-39,033
|
7,578
|
25,928
|
96,854
|
64,264
|
-16,448
|
51,333
|
-25,140
|
66,836
|
56,818
|
-19,497
|
-52,079
|
-15,380
|
42,899
|
89,156
|
106,939
|
32,344
|
-76,137
|
-599,968
|
107,677
|
-44,189
|
-26,440
|
-80,941
|
-5,725
|
92,162
|
14,964
|
102,739
|
64,783
|
52,697
|
-432,916
|
107,771
|
174,403
|
809,870
|
-84,563
|
-287,546
|
411,517
|
-49,734
|
37,899
|
39,368
|
134,176
|
-145,535
|
16,530
|
191,076
|
191,843
|
153,409
|
79,827
|
-8,816
|
187,972
|
-110,150
|
321,722
|
-420,868
|
165,624
|
75,776
|
25,383
|
-19,144
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|