|
(単位:千ドル)
|
1Q11
|
2Q11
|
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
|
6
|
5
|
6
|
5
|
24
|
16
|
17
|
28
|
54
|
53
|
54
|
53
|
102
|
103
|
112
|
114
|
74
|
74
|
74
|
74
|
49
|
83
|
83
|
83
|
83
|
83
|
81
|
145
|
95
|
95
|
95
|
96
|
123
|
121
|
124
|
197
|
150
|
162
|
170
|
170
|
288
|
202
|
182
|
184
|
217
|
195
|
198
|
199
|
184
|
214
|
209
|
213
|
231
|
219
|
230
|
215
|
298
|
212
|
254
|
202
|
|
営業キャッシュフロー
|
8,985
|
6,054
|
8,367
|
6,319
|
6,720
|
4,752
|
6,574
|
6,977
|
5,086
|
6,255
|
6,350
|
7,293
|
3,004
|
4,310
|
5,448
|
7,701
|
2,902
|
5,174
|
6,307
|
6,359
|
3,209
|
3,871
|
6,992
|
7,574
|
3,062
|
6,118
|
8,823
|
4,523
|
10,888
|
7,345
|
6,054
|
9,553
|
730
|
5,640
|
8,055
|
11,628
|
2,852
|
2,377
|
15,835
|
1,634
|
19,044
|
13,297
|
12,886
|
11,466
|
7,832
|
11,423
|
13,178
|
8,780
|
5,047
|
10,854
|
10,292
|
10,726
|
-1,497
|
6,378
|
9,757
|
11,409
|
2,180
|
7,367
|
12,901
|
15,366
|
|
資本的支出
|
-51
|
-6
|
-858
|
-307
|
-213
|
-108
|
-233
|
-1,172
|
-284
|
-1,483
|
-198
|
-398
|
-71
|
-325
|
-1,194
|
-319
|
-76
|
-102
|
-193
|
-556
|
-8
|
-153
|
-1,104
|
-866
|
-22
|
-58
|
-834
|
-1,615
|
-132
|
-85
|
-216
|
-1,051
|
-161
|
-59
|
-740
|
-613
|
-389
|
-86
|
-7,000
|
4,935
|
-3,257
|
-40
|
-115
|
-345
|
-703
|
-404
|
-58
|
-239
|
-526
|
-60
|
-1,667
|
-382
|
-326
|
-59
|
-111
|
-979
|
-1,352
|
-135
|
-299
|
-1,434
|
|
投資キャッシュフロー
|
-42,979
|
16,309
|
-3,818
|
46,673
|
-55,847
|
1,073
|
1,017
|
34,487
|
-5,712
|
-39,748
|
-22,410
|
-8,087
|
391
|
-28,125
|
11,433
|
-450
|
25,555
|
-95,236
|
17,228
|
-33,894
|
-5,923
|
-38,054
|
-15,068
|
-89,588
|
-50,177
|
-29,659
|
12,977
|
-63,454
|
-35,707
|
-42,079
|
-68,552
|
34,261
|
-41,409
|
1,482
|
-30,337
|
-46,016
|
-50,132
|
-124,516
|
-39,936
|
-35,487
|
-98,353
|
-9,618
|
-85,940
|
-7,838
|
-35,436
|
-92,810
|
-115,354
|
-3,980
|
-64,741
|
-73,301
|
-70,381
|
8,615
|
-37,109
|
-103,576
|
-43,688
|
-33,047
|
-24,683
|
-7,251
|
6,265
|
22,667
|
|
配当金の支払額
|
2,221
|
2,222
|
2,239
|
2,069
|
2,077
|
2,077
|
2,078
|
2,078
|
2,249
|
2,193
|
2,080
|
2,135
|
2,139
|
2,251
|
2,250
|
2,253
|
2,255
|
2,362
|
2,363
|
2,369
|
2,370
|
2,481
|
2,482
|
2,477
|
3,782
|
2,598
|
2,597
|
2,483
|
2,603
|
2,603
|
3,147
|
3,699
|
3,149
|
3,157
|
3,268
|
3,389
|
3,276
|
3,271
|
3,389
|
3,393
|
3,394
|
3,516
|
3,518
|
3,520
|
3,520
|
3,750
|
3,754
|
3,755
|
3,773
|
3,879
|
3,882
|
3,884
|
3,907
|
4,010
|
4,011
|
3,875
|
3,899
|
4,146
|
4,149
|
4,153
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
180
|
0
|
0
|
0
|
129
|
0
|
0
|
0
|
146
|
2
|
5
|
1
|
167
|
-1
|
2
|
0
|
96
|
-2
|
2
|
87
|
154
|
0
|
3
|
-1
|
218
|
22
|
13
|
0
|
270
|
6
|
0
|
1
|
237
|
12
|
-1
|
2
|
211
|
1
|
0
|
0
|
277
|
-2
|
9
|
-2
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,606
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
33,856
|
-21,741
|
-2,308
|
-55,440
|
47,135
|
-3,756
|
-6,879
|
-41,410
|
2,191
|
35,653
|
17,494
|
-2,753
|
-6,071
|
30,337
|
-20,130
|
-11,361
|
-27,659
|
92,688
|
-20,847
|
22,665
|
2,948
|
40,488
|
10,694
|
75,924
|
47,349
|
26,130
|
-19,614
|
55,763
|
22,171
|
39,231
|
63,091
|
-46,329
|
36,815
|
-5,474
|
26,782
|
27,403
|
53,964
|
123,165
|
24,700
|
37,323
|
73,126
|
3,384
|
73,088
|
-10,120
|
29,021
|
82,789
|
106,131
|
-9,480
|
64,424
|
60,066
|
64,906
|
-17,293
|
30,539
|
101,139
|
41,251
|
14,138
|
21,299
|
812
|
-14,920
|
-41,860
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,430
|
828
|
7,232
|
12,602
|
13,932
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.7
|
2.1
|
18.2
|
30.7
|
34.2
|