|
(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
|
2Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
523
|
536
|
522
|
533
|
527
|
643
|
554
|
566
|
512
|
1,009
|
1,011
|
1,052
|
1,052
|
1,012
|
1,018
|
1,019
|
1,014
|
988
|
1,001
|
980
|
1,265
|
1,238
|
1,333
|
1,350
|
1,291
|
1,268
|
1,236
|
1,228
|
1,197
|
1,150
|
1,509
|
1,339
|
1,308
|
1,807
|
1,299
|
1,615
|
1,519
|
1,649
|
1,721
|
-
|
3,354
|
1,758
|
1,725
|
1,773
|
1,317
|
1,923
|
1,919
|
1,961
|
1,936
|
1,898
|
2,023
|
1,940
|
2,408
|
2,059
|
1,841
|
3,189
|
3,817
|
|
株式報酬費用
|
62
|
49
|
59
|
73
|
73
|
72
|
83
|
103
|
104
|
100
|
208
|
119
|
118
|
103
|
157
|
148
|
169
|
147
|
240
|
172
|
216
|
192
|
515
|
-119
|
204
|
328
|
674
|
277
|
268
|
326
|
592
|
275
|
242
|
237
|
549
|
286
|
288
|
287
|
509
|
303
|
-
|
501
|
256
|
256
|
235
|
616
|
345
|
350
|
377
|
883
|
482
|
471
|
389
|
455
|
645
|
791
|
778
|
|
営業キャッシュフロー
|
6,515
|
8,014
|
6,335
|
6,129
|
3,471
|
11,625
|
4,854
|
6,677
|
4,584
|
17,494
|
6,472
|
7,260
|
5,742
|
9,446
|
5,248
|
11,822
|
8,048
|
8,508
|
5,695
|
5,129
|
-31,919
|
47,859
|
226
|
11,457
|
8,245
|
10,835
|
4,142
|
13,794
|
9,549
|
16,283
|
1,394
|
17,221
|
12,867
|
20,425
|
14,417
|
138
|
4,854
|
9,349
|
11,110
|
-
|
27,543
|
3,788
|
18,027
|
16,467
|
25,771
|
4,814
|
11,582
|
12,909
|
17,718
|
12,460
|
10,440
|
26,371
|
22,241
|
11,599
|
20,230
|
7,050
|
26,104
|
|
資本的支出
|
-49
|
-222
|
-491
|
-547
|
-673
|
-305
|
-828
|
-910
|
-1,696
|
-1,902
|
-1,910
|
-572
|
-1,409
|
-2,535
|
-1,435
|
-2,738
|
-1,009
|
-1,569
|
-1,424
|
-1,960
|
-2,698
|
-4,043
|
-1,877
|
-1,118
|
-723
|
-1,497
|
-397
|
-499
|
-477
|
-1,695
|
-2,399
|
-1,501
|
-2,820
|
-2,325
|
-1,327
|
-1,370
|
-1,087
|
-1,860
|
-1,439
|
-
|
-3,919
|
-1,874
|
-2,117
|
-4,287
|
-4,012
|
-3,382
|
-3,776
|
-1,797
|
-1,892
|
-2,437
|
-6,305
|
-4,149
|
-3,393
|
-1,721
|
-2,366
|
-2,116
|
-129
|
|
投資キャッシュフロー
|
-48,019
|
-63,293
|
-97,297
|
-36,364
|
-10,076
|
-38,883
|
-33,970
|
-44,736
|
-22,715
|
64,969
|
3,605
|
-19,654
|
-22,317
|
-17,160
|
37,452
|
-102,039
|
-7,983
|
-28,144
|
-15,764
|
-34,281
|
-15,668
|
-85,170
|
-16,795
|
-90,192
|
-66,132
|
-30,532
|
-149,191
|
-90,466
|
-128,201
|
-83,730
|
-30,344
|
-126,131
|
-127,118
|
-85,008
|
-67,165
|
-156,870
|
73,668
|
-18,313
|
-62,823
|
-151,639
|
-
|
-300,551
|
-145,777
|
-102,841
|
-255,532
|
-16,606
|
-144,814
|
-18,610
|
30,571
|
33,109
|
-48,848
|
-97,855
|
-89,686
|
-18,007
|
-117,103
|
197,196
|
-34,442
|
|
配当金の支払額
|
2,033
|
2,040
|
2,049
|
2,053
|
2,054
|
2,058
|
2,064
|
2,064
|
2,065
|
2,380
|
2,387
|
2,387
|
2,371
|
2,376
|
2,384
|
2,377
|
2,377
|
2,377
|
2,385
|
2,386
|
2,387
|
2,388
|
2,525
|
2,524
|
2,523
|
2,522
|
2,523
|
2,523
|
2,599
|
2,592
|
2,591
|
2,591
|
2,583
|
2,593
|
2,618
|
2,617
|
2,873
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
350
|
-
|
-
|
0
|
-
|
900
|
0
|
0
|
0
|
950
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
20,000
|
50,000
|
0
|
0
|
0
|
0
|
0
|
30,353
|
0
|
-
|
-
|
9,200
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
34
|
38
|
39
|
40
|
41
|
40
|
44
|
50
|
51
|
51
|
51
|
61
|
61
|
62
|
63
|
63
|
63
|
21,283
|
4,998
|
45,013
|
5,030
|
26,276
|
17,461
|
7,484
|
17,560
|
27,587
|
7,554
|
7,577
|
7,601
|
5,094
|
5,112
|
35,128
|
5,145
|
2,178
|
2,185
|
32,194
|
256,186
|
169,327
|
0
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
39,063
|
53,806
|
81,462
|
24,260
|
15,323
|
26,193
|
35,726
|
24,362
|
26,193
|
-85,686
|
-5,844
|
12,879
|
11,621
|
6,245
|
-18,993
|
68,982
|
-3,047
|
19,469
|
8,385
|
27,501
|
60,565
|
29,590
|
15,755
|
83,415
|
60,513
|
19,367
|
138,308
|
90,395
|
112,825
|
76,510
|
38,669
|
91,558
|
128,482
|
205,396
|
-3,885
|
683,739
|
-185,929
|
-14,283
|
172,262
|
-
|
311,125
|
-30,461
|
6,930
|
12,016
|
126,250
|
94,100
|
69,802
|
63,123
|
-8,828
|
33,838
|
68,100
|
101,248
|
149,571
|
83,530
|
2,127
|
-191,569
|
98,146
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
18,848
|
9,878
|
17,864
|
4,934
|
25,975
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
22.5
|
12.0
|
20.8
|
4.5
|
22.5
|