|
(単位:千ドル)
|
2011/9
|
2012/9
|
2013/9
|
2014/9
|
2015/9
|
2016/9
|
2017/9
|
2018/9
|
2019/9
|
2020/9
|
2021/9
|
2022/9
|
2023/9
|
2024/9
|
2025/9
|
|
株式報酬費用
|
5,500
|
5,100
|
7,100
|
8,600
|
4,800
|
5,200
|
6,000
|
5,200
|
4,300
|
5,300
|
8,100
|
8,700
|
8,500
|
9,000
|
10,700
|
|
営業キャッシュフロー
|
40,100
|
76,800
|
114,100
|
147,600
|
87,800
|
145,100
|
59,400
|
133,100
|
92,500
|
140,300
|
156,700
|
52,300
|
109,000
|
238,800
|
219,300
|
|
資本的支出
|
-31,500
|
-31,400
|
-35,600
|
-36,900
|
-37,500
|
-39,400
|
-40,600
|
-55,700
|
-86,600
|
-67,700
|
-62,700
|
-54,700
|
-47,600
|
-47,400
|
-47,300
|
|
投資キャッシュフロー
|
-39,300
|
-32,400
|
-36,200
|
-42,200
|
-31,600
|
-39,100
|
-66,300
|
-47,900
|
-211,800
|
-67,500
|
-81,700
|
-54,900
|
-42,100
|
-47,200
|
-47,100
|
|
配当金の支払額
|
10,900
|
11,000
|
11,000
|
11,200
|
12,000
|
16,100
|
24,000
|
30,100
|
32,000
|
33,100
|
34,800
|
36,500
|
38,100
|
39,900
|
41,900
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
5,000
|
0
|
55,000
|
30,000
|
10,000
|
5,000
|
10,000
|
35,000
|
10,000
|
10,000
|
15,000
|
|
財務キャッシュフロー
|
-22,900
|
-68,100
|
-35,700
|
-65,200
|
-99,000
|
-23,700
|
-81,400
|
-98,300
|
-50,900
|
-41,400
|
-58,800
|
-72,000
|
-48,800
|
-46,000
|
-58,300
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
94,000
|
-2,400
|
61,400
|
191,400
|
172,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
8.5
|
-0.2
|
4.8
|
14.6
|
12.0
|