|
(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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
1,133
|
1,093
|
1,061
|
1,058
|
1,093
|
1,112
|
1,151
|
1,150
|
1,139
|
1,122
|
1,121
|
1,135
|
1,051
|
1,007
|
1,016
|
1,011
|
950
|
955
|
948
|
961
|
969
|
1,026
|
1,021
|
1,002
|
996
|
988
|
965
|
953
|
935
|
933
|
1,427
|
1,262
|
1,443
|
1,383
|
1,356
|
1,363
|
1,344
|
1,283
|
1,265
|
1,268
|
1,258
|
1,242
|
1,286
|
1,274
|
1,283
|
1,376
|
907
|
1,654
|
1,473
|
1,317
|
1,100
|
1,320
|
1,340
|
1,243
|
957
|
1,026
|
1,076
|
1,079
|
|
株式報酬費用
|
187
|
61
|
146
|
148
|
149
|
149
|
164
|
171
|
163
|
200
|
191
|
153
|
204
|
304
|
197
|
190
|
131
|
265
|
123
|
112
|
112
|
111
|
147
|
155
|
145
|
189
|
236
|
164
|
153
|
157
|
200
|
232
|
213
|
214
|
228
|
244
|
236
|
236
|
213
|
210
|
213
|
214
|
484
|
258
|
266
|
358
|
377
|
411
|
364
|
424
|
343
|
344
|
334
|
333
|
544
|
403
|
399
|
428
|
|
営業キャッシュフロー
|
36,339
|
-7,780
|
24,664
|
7,026
|
25,505
|
701
|
31,902
|
21,558
|
24,931
|
12,325
|
14,625
|
16,021
|
-
|
11,022
|
21,984
|
-4,165
|
20,614
|
16,546
|
11,500
|
13,271
|
28,308
|
8,346
|
14,555
|
-
|
16,827
|
16,456
|
-12,597
|
48,662
|
15,959
|
13,463
|
12,090
|
9,546
|
40,454
|
21,368
|
13,724
|
10,898
|
17,568
|
20,189
|
31,706
|
38,238
|
11,990
|
33,761
|
27,350
|
18,832
|
26,232
|
27,270
|
25,173
|
15,451
|
25,142
|
19,966
|
26,146
|
19,932
|
36,690
|
22,404
|
36,582
|
15,931
|
37,538
|
14,940
|
|
資本的支出
|
-646
|
-310
|
-1,436
|
-1,134
|
-1,253
|
-478
|
-267
|
-336
|
-330
|
-1,172
|
-250
|
-452
|
-1,048
|
-331
|
-346
|
-721
|
-618
|
-561
|
-881
|
-865
|
-665
|
-1,087
|
-487
|
-700
|
-494
|
-719
|
-507
|
-1,576
|
-260
|
-489
|
-226
|
-816
|
-783
|
-745
|
-423
|
-150
|
-193
|
-716
|
-403
|
-209
|
-559
|
-1,202
|
-1,072
|
-1,190
|
-2,047
|
-1,909
|
-910
|
-1,171
|
-2,946
|
-1,295
|
-2,181
|
-1,524
|
-1,339
|
-3,034
|
-2,077
|
-2,360
|
-1,188
|
-1,978
|
|
投資キャッシュフロー
|
-12,248
|
-53,958
|
-81,748
|
-14,837
|
3,780
|
21,842
|
-103,580
|
-55,743
|
-11,795
|
49,072
|
2,292
|
-36,784
|
-
|
-66,121
|
3,220
|
-7,814
|
-21,244
|
-82,511
|
5,355
|
-40,211
|
-57,438
|
6,187
|
-42,350
|
-
|
-21,229
|
1,352
|
-19,529
|
-33,685
|
3,386
|
-50,762
|
23,883
|
12,506
|
-82,356
|
11,476
|
-74,612
|
-351,392
|
-226,332
|
-41,190
|
-156,288
|
-106,568
|
-145,743
|
49,979
|
-235,276
|
8,502
|
-26,223
|
-27,010
|
-27,583
|
-127,612
|
-22,218
|
-49,186
|
-65,293
|
-85,967
|
-60,040
|
-124,373
|
-104,641
|
-53,418
|
-128,097
|
-177,064
|
|
配当金の支払額
|
4,669
|
4,748
|
4,753
|
4,784
|
4,796
|
4,882
|
4,887
|
4,900
|
4,903
|
9,856
|
5,086
|
5,029
|
5,224
|
5,231
|
5,238
|
5,254
|
5,421
|
5,417
|
5,454
|
5,462
|
5,630
|
5,644
|
5,662
|
5,650
|
5,827
|
5,842
|
5,834
|
5,841
|
6,352
|
6,368
|
6,383
|
6,387
|
6,724
|
6,741
|
6,747
|
6,731
|
6,830
|
6,834
|
6,841
|
6,850
|
7,107
|
7,118
|
7,129
|
7,127
|
7,821
|
7,861
|
7,865
|
7,868
|
8,220
|
8,234
|
8,259
|
8,256
|
8,445
|
8,447
|
8,461
|
8,464
|
9,524
|
9,533
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
382
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,099
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
42,992
|
49,813
|
61,824
|
-46,962
|
-15,192
|
-17,524
|
32,062
|
-26,000
|
-11,899
|
-63,752
|
70,131
|
-34,953
|
-
|
42,158
|
10,328
|
15,961
|
18,791
|
90,384
|
-42,077
|
3,201
|
11,658
|
9,005
|
86,120
|
-
|
42,988
|
-8,950
|
51,320
|
-11,060
|
-46,397
|
7,416
|
76,437
|
45,727
|
-57,916
|
10,018
|
-11,093
|
625,877
|
-11,553
|
101,468
|
209,452
|
99,645
|
-112,891
|
20,240
|
60,655
|
21,847
|
45,954
|
-131,203
|
109,598
|
-14,168
|
106,789
|
81,362
|
61,045
|
-65,602
|
102,629
|
230,534
|
39,219
|
92,112
|
202,893
|
18,184
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,370
|
34,505
|
13,571
|
36,350
|
12,962
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.6
|
42.1
|
15.9
|
41.0
|
14.5
|