|
(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
|
1,892
|
2,192
|
2,059
|
2,090
|
2,101
|
2,205
|
1,930
|
2,229
|
1,905
|
2,206
|
1,979
|
2,060
|
2,058
|
2,599
|
2,197
|
2,211
|
2,171
|
2,679
|
2,262
|
2,431
|
2,280
|
2,570
|
2,523
|
2,529
|
3,003
|
3,296
|
3,197
|
2,986
|
3,321
|
3,160
|
3,312
|
3,081
|
3,259
|
3,335
|
3,649
|
3,229
|
3,654
|
3,567
|
3,874
|
3,421
|
3,837
|
3,712
|
4,206
|
3,432
|
3,657
|
3,914
|
4,120
|
3,188
|
4,923
|
5,073
|
4,596
|
4,990
|
5,328
|
5,016
|
4,047
|
4,857
|
6,055
|
6,895
|
4,435
|
5,348
|
|
営業キャッシュフロー
|
-37,128
|
18,189
|
50,913
|
43,129
|
-34,027
|
67,548
|
91,009
|
-5,452
|
-39,986
|
7,008
|
86,824
|
51,242
|
-37,345
|
-13,543
|
88,108
|
84,595
|
-57,653
|
1,007
|
134,629
|
68,067
|
-39,753
|
25,996
|
156,927
|
22,208
|
-32,424
|
-8,921
|
153,365
|
63,291
|
-44,149
|
7,340
|
88,069
|
67,396
|
28,804
|
68,637
|
145,812
|
55,523
|
19,728
|
201,472
|
167,714
|
8,667
|
77,113
|
110,115
|
171,837
|
-45,575
|
-208,109
|
236,840
|
278,739
|
177,384
|
103,203
|
273,574
|
373,241
|
138,211
|
145,442
|
26,660
|
316,517
|
170,567
|
27,224
|
-28,768
|
287,287
|
80,107
|
|
資本的支出
|
-6,246
|
-6,181
|
-4,532
|
-2,495
|
-6,661
|
-2,859
|
-4,197
|
-2,554
|
-4,882
|
-5,618
|
-3,907
|
-4,335
|
-5,870
|
-6,051
|
-2,766
|
-2,641
|
-8,797
|
-7,403
|
-5,099
|
-7,796
|
-13,405
|
-12,374
|
-4,609
|
-3,964
|
-19,121
|
-15,374
|
-3,214
|
-1,681
|
-14,639
|
-9,981
|
-3,356
|
-3,604
|
-6,739
|
-12,454
|
-7,733
|
-6,436
|
-8,340
|
-4,691
|
-3,866
|
-4,805
|
-8,839
|
-8,494
|
-6,890
|
-13,435
|
-9,159
|
-10,643
|
-8,163
|
-15,654
|
-15,570
|
-14,621
|
-12,767
|
-17,138
|
-17,038
|
-17,890
|
-11,023
|
-13,525
|
-13,295
|
-14,095
|
-20,733
|
-8,211
|
|
投資キャッシュフロー
|
-6,246
|
-8,931
|
-4,920
|
-5,481
|
-10,569
|
-3,546
|
-4,431
|
-2,662
|
-5,198
|
-6,461
|
-3,916
|
-4,286
|
-10,333
|
-6,104
|
-7,498
|
-3,876
|
-14,523
|
-4,040
|
-5,006
|
-14,224
|
-15,809
|
-28,921
|
-5,503
|
-5,410
|
-19,119
|
-18,669
|
-6,796
|
-7,636
|
-15,217
|
-9,981
|
-3,356
|
-5,604
|
-16,109
|
-12,429
|
-7,301
|
-6,424
|
-21,982
|
-4,760
|
-14,810
|
-104,737
|
-9,522
|
-22,973
|
-9,615
|
-807,504
|
-9,159
|
-18,272
|
-7,083
|
-16,356
|
-17,560
|
-24,300
|
-12,646
|
-17,091
|
-18,952
|
-19,393
|
-11,097
|
-16,727
|
-13,561
|
-14,902
|
-27,284
|
-12,045
|
|
配当金の支払額
|
6,321
|
6,753
|
6,724
|
6,672
|
6,668
|
7,555
|
7,446
|
7,466
|
7,434
|
8,874
|
8,812
|
8,688
|
8,569
|
9,841
|
9,665
|
9,525
|
9,607
|
11,248
|
11,153
|
11,109
|
10,927
|
13,030
|
13,050
|
12,742
|
12,799
|
15,309
|
15,057
|
14,864
|
15,011
|
18,183
|
18,177
|
18,059
|
17,819
|
21,934
|
21,999
|
22,020
|
22,147
|
23,165
|
23,287
|
23,330
|
23,299
|
32,119
|
32,091
|
32,072
|
32,132
|
39,896
|
39,544
|
39,052
|
39,073
|
42,945
|
42,965
|
42,478
|
42,334
|
45,953
|
45,894
|
45,452
|
45,226
|
46,937
|
46,501
|
46,252
|
|
自己株式の取得による支出
|
35,953
|
7,772
|
19,117
|
13,722
|
2,369
|
41,497
|
11,222
|
26,673
|
3,829
|
6,608
|
42,590
|
43,152
|
28,168
|
60,577
|
46,410
|
1,311
|
8,393
|
54,308
|
27,605
|
8,913
|
65,860
|
14,618
|
37,423
|
60,513
|
2,725
|
5,947
|
132,908
|
4,426
|
2,592
|
36,284
|
30
|
148,563
|
23,097
|
0
|
91
|
0
|
66,619
|
3,584
|
5,991
|
5
|
71,516
|
18,619
|
47,840
|
64
|
62,420
|
216,260
|
192,530
|
19
|
50,549
|
193
|
136,368
|
119,249
|
16,304
|
68,192
|
74,912
|
146,892
|
56,316
|
104,332
|
3,236
|
182,402
|
|
財務キャッシュフロー
|
45,011
|
14,761
|
-61,322
|
-39,004
|
47,985
|
-34,085
|
-107,932
|
-8,612
|
44,533
|
14,932
|
-85,419
|
-63,531
|
47,789
|
39,864
|
-92,336
|
-77,300
|
65,688
|
38,108
|
-136,260
|
-75,340
|
53,115
|
23,556
|
-152,368
|
-23,975
|
42,466
|
40,651
|
-135,863
|
-61,703
|
38,205
|
35,924
|
-91,468
|
-80,232
|
-2,050
|
-23,148
|
-162,536
|
-56,752
|
-8,149
|
-169,645
|
-122,367
|
55,790
|
-75,194
|
-55,867
|
-136,704
|
793,896
|
228,717
|
-164,074
|
-313,047
|
-163,254
|
-105,518
|
-223,024
|
-328,293
|
-141,297
|
-124,162
|
24,128
|
-311,751
|
-164,765
|
-20,611
|
53,756
|
-215,517
|
-91,007
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
157,042
|
13,929
|
-42,863
|
266,554
|
71,896
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.9
|
1.3
|
-2.4
|
18.4
|
7.3
|