|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
営業キャッシュフロー
|
36,400
|
30,400
|
40,800
|
28,700
|
-
|
-
|
27,800
|
-
|
-
|
14,200
|
-
|
-
|
37,500
|
-
|
-
|
28,400
|
-
|
-
|
37,800
|
-
|
-
|
27,900
|
-
|
-
|
47,700
|
-
|
-
|
29,100
|
-
|
-
|
15,300
|
-
|
-
|
26,600
|
-
|
-
|
52,100
|
|
資本的支出
|
-10,800
|
-9,100
|
-14,400
|
-9,200
|
-19,900
|
-31,600
|
-13,100
|
-25,400
|
-32,400
|
-11,300
|
-28,300
|
-34,800
|
-17,500
|
-27,400
|
-39,300
|
-10,100
|
-27,100
|
-39,100
|
-10,900
|
-27,800
|
-38,000
|
-16,800
|
-32,000
|
-44,800
|
-14,100
|
-28,400
|
-39,000
|
-15,400
|
-29,900
|
-37,200
|
-22,200
|
-35,400
|
-35,800
|
-20,200
|
-36,700
|
-57,400
|
-32,600
|
|
投資キャッシュフロー
|
-10,800
|
-9,100
|
-14,400
|
-9,200
|
-
|
-
|
-13,100
|
-
|
-
|
-11,300
|
-
|
-
|
-17,500
|
-
|
-
|
-10,100
|
-
|
-
|
2,500
|
-
|
-
|
-16,800
|
-
|
-
|
-14,100
|
-
|
-
|
-15,400
|
-
|
-
|
-22,200
|
-
|
-
|
-20,200
|
-
|
-
|
-103,800
|
|
配当金の支払額
|
3,800
|
3,800
|
4,800
|
4,800
|
-
|
-
|
4,900
|
-
|
-
|
5,000
|
-
|
-
|
5,100
|
-
|
-
|
5,400
|
-
|
-
|
5,500
|
-
|
-
|
5,600
|
-
|
-
|
5,800
|
-
|
-
|
6,300
|
-
|
-
|
6,500
|
-
|
-
|
6,800
|
-
|
-
|
7,300
|
|
長期借入金の返済による支出
|
-
|
100
|
100
|
100
|
-
|
-
|
200
|
-
|
-
|
200
|
-
|
-
|
200
|
-
|
-
|
13,400
|
-
|
-
|
13,400
|
-
|
-
|
14,400
|
-
|
-
|
7,200
|
-
|
-
|
1,300
|
-
|
-
|
1,200
|
-
|
-
|
1,300
|
-
|
-
|
1,300
|
|
財務キャッシュフロー
|
-27,900
|
-20,600
|
-28,700
|
-14,600
|
-
|
-
|
-11,900
|
-
|
-
|
-3,500
|
-
|
-
|
-17,000
|
-
|
-
|
-17,700
|
-
|
-
|
-43,800
|
-
|
-
|
-10,100
|
-
|
-
|
-33,500
|
-
|
-
|
-13,700
|
-
|
-
|
4,700
|
-
|
-
|
-6,600
|
-
|
-
|
55,600
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|