|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
517
|
496
|
444
|
459
|
554
|
542
|
592
|
729
|
728
|
1,158
|
781
|
881
|
956
|
1,184
|
1,083
|
921
|
735
|
773
|
772
|
651
|
650
|
620
|
700
|
800
|
700
|
696
|
653
|
574
|
600
|
621
|
600
|
600
|
600
|
605
|
500
|
420
|
413
|
267
|
339
|
404
|
481
|
476
|
451
|
439
|
441
|
469
|
494
|
529
|
599
|
578
|
651
|
691
|
593
|
|
営業キャッシュフロー
|
17,617
|
19,678
|
12,395
|
4,455
|
14,029
|
6,673
|
11,881
|
8,110
|
20,019
|
6,788
|
7,714
|
14,024
|
15,311
|
12,963
|
5,288
|
16,864
|
20,965
|
16,864
|
5,303
|
16,580
|
12,163
|
19,096
|
6,942
|
18,488
|
11,326
|
15,614
|
-1,979
|
24,944
|
7,097
|
24,902
|
2,665
|
16,322
|
10,807
|
22,987
|
2,774
|
23,481
|
12,760
|
15,463
|
5,375
|
11,514
|
11,285
|
7,601
|
2,931
|
8,598
|
14,869
|
10,829
|
3,824
|
10,329
|
8,704
|
13,726
|
3,701
|
6,392
|
9,116
|
|
資本的支出
|
-4,316
|
-3,615
|
-3,805
|
-5,457
|
-4,932
|
-6,154
|
-5,612
|
-4,430
|
-4,814
|
-3,335
|
-3,565
|
-3,032
|
-3,430
|
-3,242
|
-3,501
|
-4,136
|
-3,880
|
-2,728
|
-2,505
|
-2,645
|
-2,430
|
-4,517
|
-2,012
|
-2,899
|
-2,335
|
-1,860
|
-2,892
|
-3,825
|
-3,746
|
-4,467
|
-3,196
|
-2,809
|
-2,401
|
-4,479
|
-1,121
|
-1,460
|
-2,472
|
-1,387
|
-568
|
-986
|
-1,837
|
-163
|
-1,242
|
-1,424
|
-1,618
|
-1,597
|
-2,255
|
-2,241
|
-3,232
|
-3,024
|
-3,075
|
-3,844
|
-4,014
|
|
投資キャッシュフロー
|
-4,038
|
-4,440
|
-3,614
|
-5,832
|
-4,615
|
-5,964
|
-5,255
|
-4,248
|
-4,731
|
-3,216
|
-3,401
|
-3,138
|
-3,325
|
-3,932
|
-3,346
|
-4,043
|
-3,614
|
-2,653
|
-2,279
|
-2,164
|
-2,295
|
-4,258
|
-1,880
|
-2,637
|
-2,263
|
-1,582
|
-2,512
|
-3,833
|
-3,562
|
-4,328
|
-3,030
|
-2,674
|
-2,360
|
-4,180
|
-1,048
|
-1,453
|
-2,302
|
-1,125
|
-437
|
-897
|
-1,766
|
-89
|
-1,154
|
-1,370
|
-1,550
|
-1,500
|
-2,163
|
-2,142
|
-3,156
|
-2,928
|
-3,009
|
-3,692
|
-3,755
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
443
|
427
|
0
|
0
|
422
|
847
|
843
|
837
|
2,108
|
2,110
|
2,114
|
2,116
|
2,122
|
2,145
|
2,132
|
2,119
|
2,108
|
2,111
|
2,127
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
90
|
0
|
34
|
-
|
151
|
0
|
89
|
-
|
204
|
0
|
0
|
2,733
|
2,364
|
200
|
0
|
0
|
0
|
0
|
-
|
60
|
0
|
0
|
0
|
66
|
801
|
319
|
874
|
2,432
|
0
|
0
|
815
|
156
|
869
|
568
|
521
|
281
|
1,049
|
0
|
776
|
117
|
1,691
|
1,041
|
664
|
55
|
282
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
402
|
0
|
196,000
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-9,535
|
-15,712
|
-4,527
|
-5,054
|
-2,151
|
-3,335
|
-4,471
|
-1,825
|
-10,763
|
-13,225
|
-7,556
|
-10,727
|
-11,307
|
-11,181
|
-7,135
|
-14,881
|
-11,365
|
-10,826
|
-10,299
|
-10,436
|
-10,600
|
-8,461
|
-10,899
|
-8,979
|
-9,465
|
-12,720
|
-9,695
|
-9,571
|
-9,695
|
-9,739
|
-9,644
|
-10,341
|
-9,896
|
-10,552
|
7,543
|
-2,105
|
-18,921
|
-10,502
|
-10,381
|
-7,983
|
-6,943
|
-6,715
|
-7,364
|
-12,070
|
-7,060
|
-7,661
|
-4,357
|
-6,794
|
-6,055
|
-5,431
|
-4,679
|
-4,705
|
-4,232
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,472
|
10,702
|
626
|
2,548
|
5,102
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.7
|
15.5
|
0.9
|
3.4
|
6.9
|