|
(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
|
|
減価償却費
|
1,810
|
1,823
|
1,897
|
1,880
|
1,960
|
1,964
|
1,957
|
2,050
|
2,041
|
2,058
|
2,066
|
2,087
|
2,138
|
2,155
|
2,259
|
2,120
|
2,209
|
2,192
|
2,196
|
2,240
|
2,315
|
2,249
|
2,270
|
2,353
|
2,319
|
2,329
|
2,377
|
2,531
|
2,568
|
2,541
|
2,513
|
2,665
|
2,715
|
2,724
|
2,679
|
2,686
|
2,752
|
2,693
|
2,835
|
2,863
|
3,012
|
2,976
|
2,969
|
2,927
|
3,085
|
3,055
|
3,210
|
3,270
|
3,224
|
3,215
|
3,444
|
3,453
|
3,465
|
3,425
|
3,287
|
3,452
|
3,357
|
3,414
|
3,497
|
3,538
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45
|
45
|
45
|
44
|
44
|
43
|
49
|
50
|
51
|
49
|
55
|
58
|
-10
|
56
|
60
|
69
|
69
|
68
|
57
|
47
|
47
|
46
|
46
|
60
|
94
|
|
営業キャッシュフロー
|
5,570
|
4,842
|
3,488
|
5,322
|
7,582
|
6,274
|
4,417
|
5,100
|
4,751
|
4,594
|
5,713
|
5,964
|
5,054
|
4,974
|
6,938
|
-
|
7,969
|
6,979
|
7,088
|
6,249
|
6,938
|
6,237
|
8,751
|
7,853
|
10,114
|
-
|
9,761
|
10,187
|
5,867
|
6,797
|
8,404
|
8,073
|
7,641
|
1,335
|
4,188
|
5,706
|
7,129
|
4,708
|
2,461
|
6,060
|
13,316
|
3,182
|
2,513
|
12,299
|
11,819
|
1,769
|
11,462
|
-785
|
10,508
|
4,713
|
8,139
|
8,491
|
12,594
|
6,865
|
10,662
|
6,702
|
10,958
|
7,937
|
10,986
|
10,465
|
|
資本的支出
|
-2,573
|
-3,987
|
-4,170
|
-5,057
|
-3,597
|
-6,365
|
-4,825
|
-5,759
|
-4,087
|
-4,454
|
-5,395
|
-7,252
|
-2,730
|
-6,974
|
-9,553
|
-4,473
|
-3,609
|
-5,972
|
-6,294
|
-4,819
|
-4,270
|
-7,780
|
-7,954
|
-8,247
|
-7,664
|
-9,476
|
-11,144
|
-12,810
|
-9,879
|
-13,115
|
-11,968
|
-14,091
|
-9,098
|
-9,059
|
-9,187
|
-13,333
|
-9,212
|
-7,740
|
-9,009
|
-8,316
|
-9,346
|
-12,794
|
-7,563
|
-11,111
|
-9,776
|
-13,490
|
-13,394
|
-11,823
|
-16,794
|
-15,520
|
-16,524
|
-13,339
|
-8,922
|
-9,450
|
-12,561
|
-15,009
|
-10,398
|
-15,861
|
-14,254
|
-18,332
|
|
投資キャッシュフロー
|
-2,561
|
-3,969
|
-4,153
|
-5,049
|
-3,586
|
-6,362
|
-4,814
|
-5,755
|
-4,081
|
-4,448
|
-5,393
|
-7,233
|
-2,721
|
-6,970
|
-9,539
|
-
|
-3,603
|
-5,961
|
-6,286
|
-4,796
|
-4,251
|
-7,767
|
-7,926
|
-8,211
|
-7,655
|
-
|
-11,088
|
-12,794
|
-9,869
|
-13,095
|
-11,954
|
-14,086
|
-9,084
|
-9,037
|
-9,180
|
-13,325
|
-9,182
|
-11,368
|
-11,117
|
-8,305
|
-9,339
|
-12,786
|
-7,490
|
-11,109
|
-12,616
|
-16,950
|
-13,386
|
-11,807
|
-16,741
|
-15,509
|
-16,512
|
-13,316
|
-8,322
|
-9,438
|
-12,553
|
-15,006
|
-10,395
|
-15,776
|
-14,224
|
-18,321
|
|
配当金の支払額
|
1,445
|
1,458
|
1,629
|
1,659
|
1,663
|
1,707
|
1,716
|
1,764
|
1,766
|
1,799
|
1,807
|
1,835
|
1,845
|
1,879
|
1,885
|
1,914
|
1,917
|
1,948
|
1,949
|
1,997
|
2,010
|
2,042
|
2,047
|
2,081
|
2,084
|
2,121
|
2,128
|
2,163
|
2,168
|
2,205
|
2,206
|
2,240
|
2,241
|
2,281
|
2,282
|
2,318
|
2,319
|
2,325
|
2,330
|
2,402
|
2,406
|
2,450
|
2,454
|
2,516
|
2,518
|
2,578
|
2,581
|
2,642
|
2,646
|
2,700
|
2,919
|
2,977
|
2,980
|
3,042
|
3,043
|
3,103
|
3,104
|
3,169
|
3,169
|
3,235
|
|
長期借入れによる収入
|
2,830
|
7
|
55
|
303
|
0
|
0
|
0
|
-
|
855
|
-470
|
0
|
0
|
335
|
213
|
141
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
864
|
197
|
766
|
-283
|
290
|
198
|
930
|
200
|
1,082
|
-529
|
357
|
201
|
362
|
201
|
366
|
203
|
370
|
258
|
375
|
260
|
379
|
263
|
383
|
264
|
290
|
267
|
392
|
269
|
398
|
270
|
403
|
273
|
408
|
363
|
587
|
367
|
510
|
370
|
516
|
376
|
527
|
379
|
533
|
386
|
379
|
447
|
364
|
453
|
389
|
771
|
346
|
504
|
386
|
826
|
502
|
543
|
463
|
862
|
466
|
477
|
|
財務キャッシュフロー
|
-2,865
|
-1,008
|
684
|
-169
|
-3,854
|
26
|
518
|
760
|
-966
|
34
|
-244
|
1,114
|
-2,304
|
1,939
|
2,410
|
-
|
-4,256
|
-1,011
|
-637
|
-1,769
|
-2,385
|
1,242
|
-804
|
340
|
-2,476
|
-
|
1,274
|
3,309
|
3,343
|
6,221
|
3,567
|
6,073
|
1,415
|
7,622
|
5,265
|
7,757
|
1,787
|
6,703
|
8,532
|
2,024
|
-3,756
|
9,724
|
5,218
|
-1,708
|
1,183
|
14,923
|
1,812
|
13,793
|
5,039
|
16,604
|
8,908
|
872
|
2,726
|
-679
|
6,343
|
-1,252
|
1,997
|
4,481
|
3,594
|
7,203
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8,307
|
560
|
-7,924
|
-3,268
|
-7,867
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-30.9
|
2.2
|
-27.8
|
-10.7
|
-28.1
|