|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
181
|
247
|
325
|
325
|
325
|
325
|
428
|
411
|
429
|
-715
|
550
|
364
|
456
|
609
|
700
|
699
|
-1,190
|
220
|
750
|
271
|
3,004
|
149
|
776
|
759
|
767
|
767
|
1,375
|
1,375
|
1,375
|
1,661
|
2,315
|
2,315
|
2,315
|
1,735
|
2,851
|
2,399
|
0
|
-2,336
|
3,625
|
1,625
|
2,842
|
-2,942
|
3,075
|
2,875
|
2,875
|
2,028
|
3,375
|
3,375
|
3,375
|
3,549
|
4,101
|
4,102
|
3,365
|
3,218
|
4,462
|
4,588
|
6,103
|
5,097
|
|
営業キャッシュフロー
|
19,199
|
25,757
|
29,101
|
10,636
|
14,739
|
34,316
|
25,194
|
19,853
|
28,972
|
32,699
|
25,594
|
23,346
|
20,388
|
28,351
|
27,430
|
14,479
|
23,213
|
27,627
|
25,076
|
14,497
|
901
|
56,380
|
63,865
|
38,948
|
46,033
|
71,511
|
91,316
|
28,651
|
54,252
|
69,210
|
71,697
|
34,276
|
57,851
|
67,772
|
77,385
|
65,914
|
34,067
|
44,898
|
69,174
|
44,575
|
24,101
|
85,454
|
120,145
|
106,622
|
99,031
|
143,507
|
110,594
|
95,075
|
111,368
|
99,105
|
122,532
|
106,187
|
113,090
|
198,149
|
126,640
|
116,854
|
135,803
|
206,645
|
|
資本的支出
|
-6,130
|
-7,839
|
-4,226
|
-5,525
|
-6,489
|
-5,601
|
-4,704
|
-5,670
|
-7,571
|
-8,727
|
-5,674
|
-6,385
|
-5,742
|
-6,153
|
-4,386
|
-4,214
|
-6,928
|
-5,545
|
-6,343
|
-10,730
|
-6,353
|
-10,437
|
-8,076
|
-9,325
|
-9,194
|
-10,540
|
-8,837
|
-14,351
|
-17,566
|
5,077
|
-9,658
|
-13,246
|
-10,200
|
-11,207
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-5,256
|
244
|
-49,924
|
-41,008
|
-59,040
|
-9,932
|
-3,036
|
-86,201
|
-29,701
|
-21,788
|
-4,790
|
-21,616
|
-50,592
|
-8,368
|
2,376
|
-46,547
|
-26,671
|
-834
|
-27,095
|
-27,097
|
-34,765
|
62,990
|
58,259
|
-42,812
|
-37,922
|
23,872
|
34,019
|
-62,465
|
-113,750
|
-17,051
|
-14,107
|
-59,358
|
-47,577
|
-16,011
|
26,604
|
103,839
|
-42,652
|
-108,143
|
17,258
|
-125,205
|
-81,988
|
-554,702
|
183
|
-136,582
|
-102,333
|
-97,711
|
-13,239
|
-112,060
|
-283,874
|
-53,159
|
-29,634
|
-158,230
|
-147,619
|
-106,108
|
-50,147
|
-124,063
|
-488,203
|
-165,632
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,530
|
3,531
|
3,530
|
9,217
|
9,172
|
9,176
|
9,052
|
9,436
|
10,245
|
9,921
|
9,731
|
10,956
|
10,891
|
10,777
|
10,741
|
11,591
|
11,268
|
11,189
|
11,189
|
11,154
|
11,097
|
12,308
|
11,998
|
12,097
|
14,546
|
14,235
|
15,658
|
15,161
|
15,294
|
15,298
|
15,495
|
15,813
|
15,833
|
15,916
|
17,006
|
17,045
|
16,944
|
16,858
|
18,633
|
18,465
|
|
自己株式の取得による支出
|
32,908
|
0
|
38,751
|
22,524
|
0
|
0
|
0
|
38,692
|
0
|
0
|
-
|
-
|
30,633
|
0
|
16,974
|
6,000
|
9,000
|
8,000
|
0
|
0
|
0
|
-
|
10,005
|
16,269
|
38,761
|
26,705
|
100,019
|
117,269
|
41,257
|
15,115
|
29,599
|
31,955
|
5,667
|
48,884
|
80,331
|
0
|
0
|
26,639
|
4,967
|
31,460
|
13,183
|
0
|
72,217
|
15,510
|
52,664
|
17,473
|
67,227
|
34,616
|
13,678
|
-1,143
|
-
|
-
|
0
|
0
|
59,609
|
850
|
30,000
|
25,390
|
|
財務キャッシュフロー
|
-33,025
|
-1,488
|
-20,836
|
30,682
|
39,810
|
-131
|
-35,652
|
61,509
|
-1,273
|
30,060
|
3,739
|
-12,814
|
-10,250
|
10,227
|
-20,356
|
35,500
|
3,500
|
-9,517
|
-28,062
|
6,946
|
71,653
|
-109,250
|
-142,177
|
19,269
|
-5,457
|
-69,141
|
-134,264
|
11,710
|
32,512
|
-37,019
|
-80,490
|
42,668
|
-16,408
|
-66,576
|
-72,804
|
-171,953
|
14,879
|
43,376
|
-96,727
|
75,232
|
58,199
|
540,289
|
-127,895
|
25,912
|
-5,592
|
-31,698
|
-115,984
|
18,086
|
156,605
|
-7,394
|
-84,934
|
34,084
|
31,663
|
-19,006
|
-105,317
|
-40,708
|
371,669
|
-49,236
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|