|
(単位:千ドル)
|
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
|
|
減価償却費
|
1,094
|
1,082
|
1,072
|
1,054
|
1,043
|
1,042
|
1,033
|
1,035
|
1,029
|
433
|
435
|
708
|
1,382
|
1,457
|
1,472
|
1,522
|
1,411
|
1,407
|
1,399
|
1,401
|
1,407
|
1,638
|
2,000
|
1,595
|
1,385
|
1,321
|
1,599
|
1,725
|
1,798
|
1,913
|
1,960
|
2,048
|
2,245
|
2,183
|
1,882
|
1,793
|
1,680
|
1,514
|
1,247
|
1,169
|
1,131
|
1,039
|
1,000
|
968
|
768
|
833
|
788
|
772
|
731
|
1,276
|
1,634
|
798
|
1,188
|
1,166
|
1,155
|
|
株式報酬費用
|
284
|
302
|
346
|
355
|
391
|
384
|
342
|
359
|
338
|
361
|
382
|
428
|
404
|
390
|
386
|
351
|
398
|
410
|
404
|
381
|
388
|
389
|
333
|
317
|
316
|
477
|
314
|
359
|
398
|
443
|
466
|
492
|
443
|
500
|
600
|
500
|
500
|
700
|
700
|
600
|
800
|
1,000
|
1,100
|
1,100
|
1,300
|
1,300
|
1,300
|
1,300
|
1,600
|
1,600
|
1,600
|
1,620
|
1,586
|
1,610
|
1,612
|
|
営業キャッシュフロー
|
-2,021
|
4,047
|
7,626
|
6,629
|
3,922
|
2,322
|
4,671
|
8,213
|
9,251
|
385
|
4,795
|
3,880
|
1,125
|
-1,387
|
4,976
|
5,310
|
5,265
|
-903
|
4,103
|
9,826
|
5,030
|
4,605
|
9,627
|
518
|
4,015
|
-3,495
|
4,831
|
-
|
4,361
|
441
|
8,806
|
10,322
|
4,811
|
-761
|
9,062
|
12,870
|
1,479
|
5,292
|
7,162
|
3,823
|
3,034
|
4,678
|
6,338
|
14,970
|
-1,518
|
-9,743
|
795
|
10,086
|
7,168
|
886
|
1,480
|
7,341
|
-1,799
|
-5,522
|
-6,522
|
|
資本的支出
|
-129
|
-93
|
-35
|
-115
|
-340
|
-181
|
-25
|
-190
|
-34
|
-121
|
-50
|
-50
|
-58
|
-174
|
-740
|
-56
|
-65
|
-176
|
-240
|
-174
|
-144
|
-186
|
-172
|
-231
|
-133
|
-78
|
-201
|
-1,015
|
-714
|
-180
|
-120
|
-238
|
-110
|
-128
|
-101
|
-81
|
-118
|
-45
|
-298
|
-217
|
-302
|
-313
|
-186
|
-
|
-1,572
|
-1,134
|
-949
|
-267
|
-467
|
-23
|
-49
|
-28
|
-136
|
-144
|
-103
|
|
投資キャッシュフロー
|
230
|
1,583
|
910
|
11
|
-937
|
-702
|
-586
|
-741
|
-551
|
-2,211
|
-861
|
-597
|
-8,117
|
-870
|
-1,619
|
-1,078
|
-882
|
-1,349
|
-931
|
-739
|
-780
|
-5,596
|
-1,036
|
11,650
|
-1,420
|
-1,409
|
-10,489
|
-
|
-1,598
|
-1,384
|
-2,194
|
-2,037
|
-1,395
|
-733
|
-908
|
-554
|
-363
|
-171
|
-531
|
-233
|
-302
|
-313
|
-186
|
-133
|
-8,072
|
-1,134
|
-949
|
-267
|
-467
|
-23,230
|
602
|
-28
|
-136
|
-144
|
-103
|
|
配当金の支払額
|
2,347
|
2,361
|
2,369
|
2,410
|
2,442
|
2,445
|
10,584
|
0
|
-
|
-
|
-
|
2,788
|
2,826
|
2,822
|
2,824
|
2,825
|
2,861
|
2,863
|
2,869
|
2,885
|
2,896
|
3,201
|
3,202
|
3,241
|
3,259
|
3,270
|
3,312
|
3,347
|
3,368
|
3,399
|
3,405
|
3,418
|
3,434
|
3,450
|
3,508
|
3,546
|
3,547
|
3,571
|
3,578
|
3,615
|
3,608
|
3,660
|
3,689
|
3,675
|
3,693
|
3,713
|
3,711
|
3,716
|
3,756
|
3,758
|
3,758
|
3,655
|
3,660
|
3,662
|
3,705
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
16
|
238
|
504
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
320
|
0
|
-
|
-
|
0
|
111
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,421
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,637
|
-1,675
|
162
|
-682
|
-1,909
|
-2,250
|
-10,350
|
400
|
514
|
674
|
-238
|
-402
|
-2,602
|
-3,351
|
-2,935
|
-600
|
-2,592
|
-2,672
|
-1,732
|
-3,045
|
-1,417
|
-2,677
|
-1,008
|
-1,919
|
-2,369
|
-81
|
-672
|
-
|
-702
|
-2,979
|
-2,487
|
-2,055
|
-1,982
|
1,456
|
-2,029
|
-1,311
|
-1,164
|
-3,101
|
-1,696
|
-1,653
|
464
|
-2,018
|
-1,998
|
-2,502
|
-3,222
|
-3,039
|
-3,202
|
271
|
-3,510
|
-8,572
|
-9,135
|
-3,655
|
-3,660
|
-3,662
|
-3,605
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
1,431
|
7,313
|
-1,935
|
-5,666
|
-6,625
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
5.6
|
28.8
|
-7.4
|
-22.4
|
-26.5
|