|
(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
|
2,916
|
3,262
|
2,504
|
2,444
|
1,669
|
2,352
|
3,031
|
3,642
|
3,847
|
3,704
|
3,636
|
4,328
|
4,191
|
4,330
|
3,915
|
4,175
|
2,580
|
3,612
|
4,391
|
3,750
|
3,361
|
3,265
|
4,416
|
5,012
|
5,789
|
5,668
|
4,969
|
6,327
|
6,526
|
6,855
|
5,625
|
6,115
|
4,398
|
5,442
|
4,407
|
5,496
|
5,106
|
8,338
|
6,710
|
5,981
|
9,358
|
8,863
|
8,480
|
9,200
|
9,645
|
10,284
|
9,013
|
3,679
|
3,018
|
6,654
|
7,368
|
6,752
|
6,905
|
7,503
|
6,414
|
11,035
|
8,338
|
9,289
|
8,683
|
10,077
|
21,205
|
-275
|
|
営業キャッシュフロー
|
13,708
|
-5,602
|
5,675
|
34,964
|
19,387
|
9,166
|
21,567
|
27,743
|
-19,631
|
22,151
|
21,572
|
24,635
|
29,001
|
23,463
|
16,243
|
26,235
|
30,609
|
12,475
|
17,672
|
25,061
|
24,655
|
24,799
|
20,291
|
23,610
|
26,258
|
27,742
|
5,947
|
24,088
|
24,562
|
27,442
|
15,729
|
26,697
|
23,209
|
18,329
|
1,076
|
19,420
|
21,844
|
182,159
|
26,391
|
36,653
|
16,229
|
46,366
|
58,122
|
66,848
|
58,735
|
47,163
|
74,597
|
66,822
|
49,826
|
24,098
|
16,585
|
6,181
|
26,726
|
16,267
|
15,905
|
17,631
|
32,919
|
14,726
|
26,386
|
29,072
|
29,854
|
26,206
|
|
資本的支出
|
-8,320
|
-8,734
|
-7,248
|
-5,271
|
-3,710
|
-6,994
|
-7,471
|
-1,283
|
-3,427
|
-4,177
|
-3,950
|
-2,942
|
-4,358
|
-2,710
|
-4,465
|
-5,420
|
-7,509
|
-5,677
|
-3,322
|
-1,822
|
-2,475
|
-3,740
|
-2,095
|
-2,795
|
-3,184
|
-4,124
|
-6,403
|
-16,473
|
-6,691
|
-2,929
|
-6,491
|
-4,022
|
-8,607
|
-5,557
|
-3,459
|
-4,889
|
-5,977
|
-9,789
|
-11,603
|
-10,019
|
-14,116
|
-34,860
|
-11,051
|
-8,243
|
-11,011
|
-16,967
|
-14,700
|
-13,244
|
-5,500
|
-5,767
|
-4,082
|
-3,129
|
-7,530
|
-6,143
|
-4,343
|
-4,167
|
-5,731
|
-3,045
|
-5,726
|
-5,926
|
-5,694
|
-7,050
|
|
投資キャッシュフロー
|
-10,577
|
-10,046
|
-29,897
|
-3,589
|
-12,437
|
-6,384
|
-19,488
|
-108,240
|
18,724
|
-15,702
|
-21,872
|
-12,398
|
-46,806
|
-9,588
|
-29,216
|
-5,420
|
-29,288
|
25,775
|
8,098
|
-9,749
|
-9,380
|
3,295
|
-8,791
|
-9,389
|
-37,164
|
-62,085
|
-22,001
|
-34,309
|
1,365
|
20,229
|
45,375
|
33,965
|
-10,080
|
-119
|
-1,679
|
-41,922
|
-40,179
|
-78,266
|
-12,494
|
30,338
|
-32,322
|
-13,787
|
30,469
|
-78,398
|
-80,208
|
-104,661
|
80,198
|
-2,123
|
23,453
|
-23,192
|
-18,311
|
-1,069
|
-6,479
|
11,706
|
-57
|
-891
|
-16,588
|
-8,384
|
4,526
|
32,618
|
3,543
|
-4,480
|
|
配当金の支払額
|
1,395
|
1,414
|
1,437
|
1,400
|
1,400
|
1,400
|
1,415
|
1,438
|
1,400
|
1,400
|
2,310
|
2,300
|
2,400
|
2,400
|
3,033
|
3,000
|
3,595
|
3,500
|
3,519
|
3,500
|
3,500
|
3,415
|
3,729
|
3,754
|
3,771
|
3,800
|
4,137
|
4,162
|
4,164
|
4,171
|
4,775
|
4,705
|
4,692
|
4,651
|
4,937
|
4,980
|
4,999
|
5,584
|
5,644
|
6,271
|
6,582
|
6,603
|
7,845
|
7,867
|
7,840
|
9,048
|
10,656
|
10,280
|
10,293
|
10,271
|
10,868
|
10,893
|
10,904
|
11,335
|
11,384
|
11,352
|
11,364
|
11,937
|
11,959
|
11,809
|
11,785
|
11,617
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
31,435
|
14,181
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,527
|
35,502
|
841
|
22,335
|
30,555
|
0
|
6,085
|
350
|
0
|
0
|
0
|
0
|
6,734
|
2,454
|
33,314
|
30,075
|
10,988
|
28,776
|
7,302
|
0
|
0
|
0
|
2,013
|
623
|
0
|
0
|
-
|
-
|
9,791
|
37,773
|
134,689
|
157,660
|
0
|
18,745
|
1,687
|
4,312
|
1,835
|
47,444
|
14,641
|
11,338
|
0
|
1,902
|
23,098
|
32,560
|
42,440
|
0
|
|
財務キャッシュフロー
|
1,177
|
7,232
|
6,249
|
1,425
|
-28,866
|
-11,524
|
5,240
|
6,702
|
2,294
|
-17,802
|
6,395
|
3,700
|
10,497
|
935
|
4,012
|
-25,722
|
-19,661
|
-38,262
|
-841
|
-25,008
|
-31,481
|
2,263
|
-6,857
|
-3,613
|
1,453
|
587
|
255
|
-3,465
|
-7,876
|
-4,716
|
-33,432
|
-33,802
|
-12,765
|
-32,624
|
-7,739
|
-3,802
|
-994
|
-5,365
|
-2,128
|
-6,125
|
-3,218
|
-5,719
|
-4,193
|
-34,241
|
-13,573
|
-46,820
|
-142,288
|
-167,940
|
-7,188
|
-29,008
|
-9,457
|
-15,205
|
-9,600
|
-58,787
|
-23,334
|
-22,690
|
-8,355
|
-13,839
|
-32,270
|
-44,369
|
-51,686
|
-11,617
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,681
|
20,660
|
23,146
|
24,160
|
19,156
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.1
|
19.6
|
20.0
|
20.3
|
18.6
|