|
(単位:千ドル)
|
3Q10
|
4Q10
|
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
|
1,199
|
1,202
|
1,205
|
1,268
|
1,310
|
1,229
|
1,525
|
1,661
|
1,427
|
1,536
|
1,618
|
1,374
|
1,141
|
778
|
1,164
|
1,635
|
1,419
|
2,579
|
1,667
|
1,576
|
1,696
|
1,986
|
1,100
|
966
|
652
|
29
|
994
|
1,243
|
1,423
|
4,061
|
3,710
|
4,392
|
4,901
|
5,253
|
1,938
|
1,430
|
1,102
|
-234
|
631
|
570
|
1,490
|
1,948
|
4,029
|
6,864
|
7,824
|
8,820
|
1,995
|
3,815
|
3,599
|
2,990
|
1,852
|
1,274
|
1,144
|
12
|
1,724
|
1,892
|
-43
|
-138
|
2,038
|
1,619
|
1,586
|
755
|
|
営業キャッシュフロー
|
42,036
|
40,475
|
16,604
|
6,863
|
60,927
|
33,640
|
19,912
|
34,898
|
48,475
|
22,299
|
52,834
|
31,931
|
47,042
|
-
|
13,669
|
-69
|
58,997
|
29,272
|
49,270
|
32,747
|
66,067
|
67,938
|
72,038
|
33,097
|
66,162
|
18,945
|
61,948
|
17,851
|
52,465
|
6,699
|
72,002
|
-
|
91,176
|
93,696
|
121,416
|
62,660
|
76,638
|
47,126
|
99,216
|
99,169
|
-12,837
|
25,169
|
69,891
|
67,285
|
79,814
|
59,750
|
94,965
|
114,686
|
226,730
|
186,278
|
139,035
|
52,698
|
112,052
|
89,863
|
94,208
|
48,135
|
83,096
|
61,122
|
55,698
|
7,138
|
89,333
|
72,713
|
|
資本的支出
|
-790
|
-2,031
|
-1,808
|
-1,021
|
-631
|
-877
|
-1,026
|
-1,956
|
-1,446
|
-2,644
|
-1,722
|
-1,027
|
-2,117
|
-1,507
|
-732
|
-622
|
-7,777
|
-1,408
|
-2,450
|
-600
|
-748
|
-1,006
|
-828
|
-8,127
|
-8,878
|
-4,812
|
-4,978
|
-1,650
|
-2,172
|
-6,786
|
-3,814
|
-307
|
-3,204
|
-2,422
|
-4,576
|
-4,648
|
-5,975
|
-4,217
|
-5,799
|
-11,877
|
-7,750
|
-5,200
|
-4,076
|
-4,924
|
-9,561
|
-4,700
|
-3,609
|
-3,858
|
-13,629
|
-4,909
|
-6,233
|
-6,398
|
-2,763
|
-10,294
|
-9,281
|
-7,497
|
-7,478
|
-6,742
|
-1,902
|
-2,481
|
-3,290
|
-2,207
|
|
投資キャッシュフロー
|
-904
|
3,377
|
1,712
|
1,569
|
3,089
|
2,439
|
-17,255
|
-2,433
|
885
|
-2,408
|
-10,229
|
3,445
|
-4,842
|
-
|
-4,205
|
1,059
|
-6,202
|
4,502
|
-2,250
|
-2,915
|
-2,272
|
-1,236
|
891
|
-5,978
|
-5,482
|
-3,598
|
-3,836
|
-873
|
-10,202
|
-7,165
|
-2,230
|
-
|
-3,384
|
-2,374
|
-3,414
|
-4,058
|
-6,468
|
-4,616
|
-4,454
|
-12,812
|
-6,479
|
-4,674
|
-4,335
|
-54,351
|
-9,956
|
-4,702
|
-3,974
|
-8,099
|
-14,275
|
1,576
|
4,336
|
-4,290
|
-1,598
|
-4,926
|
-3,642
|
-6,835
|
-739
|
717
|
1,147
|
-1,923
|
1,097
|
-2,677
|
|
配当金の支払額
|
2,476
|
2,419
|
2,394
|
2,394
|
2,619
|
2,576
|
2,574
|
2,583
|
2,799
|
26,025
|
-
|
-
|
-
|
-
|
18,641
|
2,700
|
3,131
|
3,134
|
47,906
|
3,074
|
3,487
|
3,415
|
3,396
|
3,386
|
3,790
|
3,760
|
3,770
|
3,774
|
4,195
|
4,199
|
69,293
|
6,188
|
6,780
|
6,657
|
6,629
|
6,628
|
7,332
|
7,302
|
86,283
|
7,099
|
8,060
|
8,062
|
84,837
|
8,068
|
9,558
|
9,498
|
84,711
|
9,257
|
10,925
|
10,778
|
82,660
|
10,780
|
11,862
|
11,828
|
83,235
|
11,777
|
12,746
|
12,718
|
83,320
|
13,916
|
13,861
|
13,661
|
|
自己株式の取得による支出
|
29,587
|
48,089
|
-
|
-
|
32,700
|
8,484
|
-
|
-
|
8,830
|
1,244
|
-
|
-
|
0
|
12,893
|
37,052
|
19,341
|
0
|
0
|
31,300
|
53,335
|
22,579
|
53,938
|
10,228
|
16,257
|
24,031
|
0
|
-
|
-
|
-
|
-
|
1,508
|
103,980
|
0
|
102,599
|
12,977
|
56,752
|
18,849
|
0
|
115,962
|
0
|
0
|
0
|
-
|
-
|
26,393
|
72,492
|
109,332
|
103,300
|
73,351
|
0
|
15,433
|
0
|
0
|
38,486
|
-
|
-
|
22,182
|
2,703
|
60,361
|
41,939
|
40,930
|
36,626
|
|
財務キャッシュフロー
|
-31,152
|
-54,332
|
-17,998
|
-14,125
|
-34,107
|
-24,248
|
-30,147
|
-21,416
|
-34,215
|
-25,454
|
-25,882
|
-58,399
|
-12,248
|
-
|
-75,168
|
-22,198
|
-5,276
|
-9,705
|
-95,797
|
-61,875
|
-36,392
|
-60,605
|
-31,748
|
-30,287
|
-43,064
|
-6,975
|
-21,678
|
-10,792
|
-15,169
|
-6,757
|
-91,265
|
-
|
-23,047
|
-104,260
|
-53,625
|
-73,433
|
-35,384
|
-8,123
|
-233,463
|
-18,849
|
-8,156
|
8,436
|
-95,773
|
-46,738
|
-24,861
|
-65,575
|
-163,965
|
-174,774
|
-111,455
|
-25,488
|
-142,467
|
-29,968
|
-30,361
|
-45,175
|
-103,401
|
-69,476
|
-51,173
|
-13,289
|
-154,603
|
-65,624
|
-73,250
|
-49,666
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,380
|
53,796
|
4,657
|
86,043
|
70,506
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.6
|
4.7
|
0.4
|
7.1
|
6.2
|