|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,473
|
6,702
|
6,762
|
6,857
|
6,961
|
6,095
|
6,020
|
5,977
|
5,698
|
5,884
|
6,201
|
6,282
|
6,226
|
6,479
|
7,148
|
7,214
|
7,584
|
7,398
|
7,371
|
7,519
|
7,071
|
6,904
|
7,097
|
6,660
|
6,686
|
6,857
|
7,024
|
7,008
|
7,921
|
8,033
|
8,293
|
9,003
|
9,368
|
10,413
|
11,643
|
12,692
|
13,234
|
13,119
|
|
株式報酬費用
|
334
|
333
|
332
|
465
|
426
|
639
|
938
|
665
|
505
|
509
|
808
|
811
|
573
|
406
|
1,021
|
484
|
531
|
619
|
1,041
|
626
|
641
|
729
|
1,181
|
713
|
720
|
912
|
1,319
|
762
|
917
|
1,216
|
1,188
|
835
|
1,037
|
1,610
|
1,652
|
1,004
|
639
|
1,067
|
1,601
|
942
|
1,057
|
832
|
1,678
|
1,311
|
1,926
|
2,348
|
2,990
|
2,039
|
2,275
|
2,722
|
3,788
|
2,202
|
2,616
|
2,630
|
2,811
|
|
営業キャッシュフロー
|
21,566
|
43,493
|
-11,674
|
29,879
|
3,472
|
19,346
|
8,813
|
20,015
|
20,958
|
88,866
|
-13,867
|
51,720
|
68,769
|
51,696
|
558
|
55,084
|
65,455
|
85,523
|
13,738
|
53,839
|
41,826
|
67,576
|
30,607
|
62,100
|
63,686
|
69,806
|
28,306
|
-
|
32,610
|
109,186
|
39,068
|
95,884
|
72,655
|
111,611
|
34,462
|
126,004
|
56,627
|
68,923
|
46,915
|
33,544
|
121,605
|
57,508
|
38,485
|
65,704
|
107,013
|
102,036
|
43,225
|
91,685
|
141,592
|
128,981
|
83,350
|
133,010
|
149,796
|
129,445
|
97,799
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-6,059
|
-4,513
|
-14,414
|
-8,249
|
-6,462
|
-6,410
|
-9,445
|
-4,480
|
-4,966
|
-6,499
|
-5,288
|
-6,142
|
-5,804
|
-6,333
|
-3,865
|
-6,513
|
-4,505
|
-15,056
|
-7,477
|
-7,922
|
-7,221
|
-11,347
|
-12,883
|
-11,660
|
-10,069
|
-3,442
|
-3,772
|
-1,381
|
-7,329
|
-8,898
|
-8,496
|
-9,899
|
-10,656
|
-13,801
|
-11,870
|
-15,125
|
-12,388
|
-21,005
|
-22,019
|
-28,460
|
-39,137
|
-37,917
|
-16,819
|
-12,743
|
-16,613
|
|
投資キャッシュフロー
|
-20,840
|
-26,609
|
-15,187
|
-77,883
|
-79,414
|
-40,506
|
-17,486
|
-64,663
|
-52,259
|
-45,182
|
-20,238
|
-97,826
|
-107,433
|
-71,146
|
-5,208
|
-33,185
|
-50,339
|
-13,027
|
7,446
|
-41,871
|
-70,024
|
-9,961
|
-13,132
|
-62,801
|
-50,742
|
-26,400
|
-146,151
|
-
|
-112,254
|
-39,434
|
-133,388
|
-102,759
|
-79,010
|
-10,746
|
6,082
|
-4,895
|
9,589
|
10,315
|
-24,685
|
-143,605
|
-77,388
|
74,703
|
-33,699
|
-128,702
|
-154,085
|
-230,051
|
-56,431
|
-212,484
|
-183,121
|
-156,726
|
-142,289
|
-156,021
|
-123,797
|
-36,935
|
-3,576
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
457
|
0
|
-
|
-
|
8,809
|
8,808
|
8,815
|
8,814
|
9,741
|
9,744
|
9,753
|
9,752
|
9,782
|
9,779
|
9,783
|
9,782
|
9,804
|
9,803
|
9,804
|
9,815
|
9,828
|
9,827
|
9,832
|
9,838
|
9,860
|
9,858
|
9,863
|
9,878
|
9,927
|
9,927
|
9,933
|
9,932
|
9,944
|
9,939
|
9,942
|
9,944
|
9,985
|
9,985
|
9,989
|
10,004
|
10,024
|
10,022
|
10,029
|
10,043
|
10,069
|
10,068
|
10,069
|
|
自己株式の取得による支出
|
93
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
480
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
15
|
-
|
-
|
-
|
30
|
-
|
-
|
-
|
27
|
387
|
0
|
1,253
|
44
|
470
|
0
|
906
|
29
|
435
|
0
|
1,670
|
1
|
343
|
0
|
1,288
|
39
|
3,226
|
0
|
2,827
|
0
|
3,390
|
0
|
2,391
|
0
|
5,319
|
|
財務キャッシュフロー
|
-1,518
|
2,437
|
5,558
|
48,784
|
75,500
|
26,804
|
2,744
|
45,904
|
33,746
|
-32,743
|
21,463
|
47,231
|
37,861
|
30,024
|
-6,659
|
-14,590
|
-17,790
|
-74,524
|
-23,611
|
-6,347
|
24,879
|
-56,966
|
-20,118
|
2,656
|
-13,755
|
116,288
|
-9,949
|
-
|
75,153
|
-58,163
|
84,085
|
7,134
|
10,250
|
-97,214
|
-42,351
|
-127,298
|
-60,470
|
219,647
|
-10,567
|
-9,997
|
-11,680
|
-9,939
|
-10,285
|
-9,968
|
-11,280
|
-11,134
|
21,821
|
77,756
|
1,546
|
29,326
|
59,515
|
22,544
|
-23,525
|
-87,180
|
-100,314
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,213
|
95,093
|
132,977
|
116,702
|
81,186
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.9
|
25.3
|
34.6
|
30.4
|
25.4
|