|
(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
|
|
株式報酬費用
|
297
|
289
|
286
|
443
|
377
|
376
|
355
|
487
|
373
|
371
|
367
|
762
|
707
|
373
|
405
|
649
|
400
|
387
|
491
|
590
|
242
|
243
|
275
|
628
|
337
|
362
|
316
|
601
|
380
|
362
|
380
|
600
|
326
|
376
|
378
|
613
|
549
|
191
|
497
|
841
|
428
|
546
|
530
|
791
|
202
|
207
|
407
|
632
|
280
|
-1,318
|
235
|
487
|
|
営業キャッシュフロー
|
10,235
|
7,248
|
4,944
|
5,951
|
12,472
|
6,002
|
8,085
|
8,444
|
10,891
|
9,156
|
7,423
|
7,816
|
8,021
|
-
|
7,745
|
10,177
|
12,561
|
-
|
7,138
|
7,882
|
13,389
|
-
|
9,995
|
10,147
|
16,963
|
-
|
10,366
|
10,547
|
11,778
|
-
|
12,905
|
11,227
|
12,033
|
-
|
12,831
|
6,592
|
9,326
|
10,221
|
7,404
|
8,624
|
12,797
|
9,973
|
11,847
|
6,490
|
10,610
|
-158
|
4,328
|
-598
|
5,418
|
-9,128
|
11,498
|
10,981
|
|
資本的支出
|
-2,619
|
-3,861
|
-2,722
|
-2,858
|
-2,398
|
-2,369
|
-1,573
|
-1,162
|
-1,978
|
-2,790
|
-3,479
|
-2,463
|
-2,699
|
-4,030
|
-2,661
|
-1,997
|
-1,465
|
-3,200
|
-2,947
|
-2,345
|
-3,544
|
-1,803
|
-2,373
|
-3,049
|
-2,168
|
-2,087
|
-3,269
|
-4,329
|
-5,073
|
-4,836
|
-3,563
|
-6,414
|
-5,262
|
-5,207
|
-3,574
|
-5,226
|
23,699
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-8,415
|
-7,543
|
-9,159
|
-3,055
|
19,734
|
-3,175
|
-2,285
|
|
投資キャッシュフロー
|
1,230
|
-357
|
-7,618
|
-12,757
|
2,602
|
610
|
2,066
|
-1,162
|
2,022
|
-4,940
|
-12,854
|
6,912
|
-2,699
|
-
|
5,739
|
3,003
|
-1,465
|
-
|
-4,623
|
-2,258
|
-18,543
|
-
|
-7,284
|
-1,049
|
-13,969
|
-
|
-18,099
|
7,649
|
4,691
|
-
|
-25,114
|
-2,585
|
4,913
|
-
|
-1,686
|
-15,888
|
-6,228
|
-7,030
|
3,357
|
-7,307
|
3,800
|
2,146
|
-12,278
|
-5,105
|
9,184
|
-7,084
|
-77
|
-2,635
|
-1,845
|
4,552
|
-4,036
|
-2,782
|
|
配当金の支払額
|
991
|
988
|
985
|
991
|
1,128
|
21,356
|
1,130
|
1,127
|
1,284
|
1,280
|
1,265
|
1,248
|
1,462
|
1,457
|
1,403
|
1,379
|
1,646
|
1,641
|
1,638
|
1,642
|
1,916
|
1,915
|
1,929
|
1,944
|
2,222
|
2,223
|
2,222
|
2,224
|
2,501
|
2,501
|
2,501
|
2,504
|
2,875
|
2,875
|
2,868
|
2,838
|
-14,613
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,784
|
3,784
|
3,872
|
-11,425
|
3,872
|
3,872
|
|
自己株式の取得による支出
|
-
|
0
|
2,026
|
2,730
|
0
|
588
|
1,008
|
1,904
|
1,174
|
5,110
|
4,667
|
6,941
|
457
|
11,491
|
16,985
|
8,087
|
5,626
|
0
|
1,276
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,245
|
7,792
|
-34,074
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,090
|
-
|
613
|
1,037
|
17
|
-1,666
|
-
|
-
|
|
財務キャッシュフロー
|
-2,522
|
-988
|
-2,973
|
-3,742
|
-1,128
|
-20,954
|
-2,138
|
-3,025
|
-2,458
|
-6,381
|
-5,932
|
-8,403
|
-1,922
|
-
|
-18,388
|
-9,471
|
-7,271
|
-
|
-2,914
|
-2,754
|
-1,916
|
-
|
-5,204
|
-6,404
|
-2,222
|
-
|
-2,222
|
-2,314
|
-2,501
|
-
|
-2,501
|
-3,083
|
-2,875
|
-
|
-12,113
|
-10,685
|
-3,201
|
-4,987
|
-3,784
|
-13,674
|
-10,011
|
-3,511
|
-6,947
|
-9,834
|
-9,106
|
-15,152
|
-4,419
|
-1,021
|
-3,224
|
8,646
|
-3,892
|
-3,872
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-9,757
|
2,363
|
10,606
|
8,323
|
8,696
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-22.3
|
5.6
|
24.3
|
17.6
|
17.8
|