|
(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
|
544
|
929
|
697
|
575
|
946
|
896
|
812
|
812
|
1,075
|
1,241
|
1,262
|
1,280
|
1,372
|
1,944
|
1,453
|
1,452
|
2,895
|
1,786
|
824
|
1,031
|
1,614
|
2,463
|
1,539
|
1,541
|
1,749
|
2,591
|
1,848
|
1,854
|
2,000
|
2,865
|
2,073
|
2,069
|
2,122
|
2,900
|
2,146
|
2,145
|
2,207
|
3,064
|
2,238
|
2,067
|
2,752
|
4,659
|
3,165
|
2,212
|
3,578
|
2,853
|
2,230
|
2,230
|
2,427
|
3,325
|
2,511
|
2,512
|
2,770
|
3,181
|
2,430
|
2,075
|
2,064
|
2,772
|
1,905
|
1,958
|
|
営業キャッシュフロー
|
23,353
|
50,920
|
45,373
|
36,744
|
17,962
|
62,590
|
48,714
|
42,230
|
13,416
|
61,069
|
50,428
|
46,206
|
39,283
|
78,553
|
82,438
|
78,321
|
28,982
|
99,185
|
91,614
|
80,280
|
43,091
|
106,060
|
79,368
|
76,894
|
44,148
|
110,135
|
79,966
|
76,540
|
30,596
|
112,657
|
76,283
|
85,755
|
31,572
|
104,481
|
74,576
|
80,291
|
-2,525
|
-32,404
|
-52,376
|
-29,400
|
-38,175
|
24,252
|
22,327
|
19,966
|
13,148
|
77,505
|
59,045
|
59,686
|
47,248
|
59,740
|
61,754
|
29,389
|
38,484
|
54,793
|
46,606
|
30,493
|
32,031
|
58,732
|
54,370
|
36,627
|
|
資本的支出
|
-102,159
|
-161,105
|
0
|
0
|
-2,500
|
-27,194
|
-90,309
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-137,145
|
-157,518
|
-16,485
|
62,029
|
-23,682
|
-62,661
|
-72,858
|
-34,499
|
22,200
|
-36,050
|
-63,782
|
-293,718
|
-32,949
|
-55,492
|
-284,397
|
-33,896
|
-47,419
|
-33,646
|
8,017
|
472,401
|
-49,120
|
-14,104
|
-46,781
|
-42,158
|
92,722
|
-11,586
|
-193,867
|
-33,388
|
97,672
|
-65,661
|
43,655
|
80,700
|
-24,520
|
-28,406
|
-22,544
|
28,320
|
-13,862
|
-16,944
|
62,109
|
82,485
|
-6,526
|
-205,905
|
-29,165
|
1,908
|
164,356
|
-263,823
|
-34,918
|
-31,336
|
-22,474
|
-26,745
|
-11,003
|
318,304
|
-27,664
|
-270,184
|
-41,409
|
-47,021
|
28,116
|
-33,712
|
-18,144
|
-25,062
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,618
|
14,451
|
135,872
|
13,984
|
3,207
|
3,208
|
3,208
|
4,761
|
2,776
|
2,948
|
3,513
|
3,186
|
4,360
|
13,765
|
13,981
|
13,556
|
14,709
|
17,579
|
29,769
|
17,443
|
22,485
|
21,269
|
23,104
|
21,219
|
21,792
|
20,278
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
44,265
|
88
|
103,894
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
43,465
|
34,515
|
8,666
|
21,796
|
18,626
|
2,855
|
14,042
|
20,880
|
-
|
-
|
22,672
|
944
|
8,016
|
90,454
|
2,257
|
1,864
|
|
財務キャッシュフロー
|
-8,875
|
97,959
|
-13,642
|
-108,214
|
-18,614
|
78,421
|
-15,255
|
-14,329
|
15,480
|
-110,115
|
-9,638
|
251,650
|
-15,905
|
242,849
|
-23,316
|
42,244
|
-46,687
|
-123,751
|
-22,201
|
-229,804
|
-96,369
|
-133,943
|
-20,152
|
-32,316
|
-64,577
|
56,939
|
-16,898
|
-21,669
|
-141,193
|
26,507
|
-20,342
|
-23,571
|
-134,680
|
-23,114
|
-63,489
|
-19,883
|
52,344
|
-265,202
|
-92,479
|
-140,580
|
-6,181
|
26,784
|
18,061
|
-80,768
|
-85,832
|
84,869
|
-9,226
|
-38,985
|
-36,479
|
-14,982
|
-29,269
|
-38,991
|
-33,523
|
-21,600
|
-46,641
|
4,245
|
-35,398
|
-85,125
|
16,422
|
-23,414
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|