|
(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
|
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
|
502
|
478
|
524
|
511
|
526
|
535
|
527
|
524
|
530
|
530
|
540
|
546
|
522
|
535
|
530
|
501
|
484
|
480
|
530
|
553
|
542
|
565
|
554
|
544
|
659
|
687
|
684
|
699
|
916
|
990
|
752
|
792
|
674
|
839
|
895
|
1,269
|
1,173
|
1,067
|
1,174
|
1,361
|
630
|
1,266
|
1,104
|
1,109
|
1,011
|
1,009
|
1,011
|
995
|
1,001
|
1,180
|
1,046
|
1,205
|
1,095
|
1,094
|
1,068
|
1,033
|
|
営業キャッシュフロー
|
15,076
|
3,080
|
6,875
|
2,229
|
5,511
|
2,284
|
5,225
|
5,387
|
3,441
|
3,113
|
7,076
|
2,494
|
5,176
|
-
|
5,962
|
2,623
|
4,242
|
4,388
|
7,438
|
3,582
|
6,159
|
5,033
|
2,687
|
-
|
4,694
|
3,369
|
7,791
|
6,980
|
5,803
|
6,315
|
7,083
|
6,526
|
7,742
|
7,727
|
4,229
|
9,441
|
3,946
|
-6,322
|
11,306
|
17,590
|
8,326
|
12,072
|
13,164
|
3,303
|
4,032
|
7,681
|
-2,866
|
12,867
|
1,996
|
7,899
|
4,854
|
18,980
|
5,389
|
-18,317
|
29,425
|
-24,777
|
|
資本的支出
|
-610
|
-525
|
-344
|
-487
|
-383
|
-352
|
-372
|
-739
|
-384
|
-262
|
-308
|
-1,300
|
-79
|
19
|
-473
|
-1,328
|
-944
|
-1,655
|
-1,020
|
-430
|
-1,274
|
-1,385
|
-2,063
|
-1,672
|
-1,020
|
-2,059
|
-584
|
-563
|
-1,302
|
-1,338
|
-2,603
|
-2,187
|
-3,157
|
-3,986
|
-2,272
|
-2,041
|
-1,008
|
-772
|
-246
|
-178
|
-533
|
-795
|
-575
|
-740
|
-1,117
|
-3,245
|
-3,898
|
-6,595
|
-1,600
|
-1,292
|
138
|
-290
|
-208
|
-273
|
-688
|
-527
|
|
投資キャッシュフロー
|
-24,888
|
-21,556
|
-68,478
|
-9,117
|
35,523
|
-40,708
|
13,258
|
-77,892
|
3,541
|
-17,011
|
14,463
|
-83,047
|
-1,694
|
-
|
-27,326
|
6,496
|
84,543
|
-16,506
|
-19,954
|
2,838
|
23,655
|
-74,323
|
-72,300
|
-
|
26,458
|
-47,243
|
3,145
|
342
|
4,544
|
-1,242
|
-48,280
|
37,841
|
75,735
|
-197,202
|
-31,342
|
128,688
|
-107,827
|
-326,811
|
56,770
|
-74,777
|
-168,980
|
-67,691
|
-149,654
|
-81,586
|
-4,166
|
-22,799
|
-117,515
|
-61,608
|
41,843
|
-77,111
|
-240,093
|
133,292
|
185,656
|
-29,385
|
136,075
|
-162,449
|
|
配当金の支払額
|
1,914
|
1,176
|
1,499
|
1,509
|
1,499
|
1,500
|
1,289
|
1,210
|
1,136
|
1,105
|
1,106
|
1,104
|
1,106
|
1,105
|
1,106
|
1,104
|
1,106
|
1,315
|
1,217
|
1,218
|
1,218
|
1,217
|
1,217
|
1,281
|
1,282
|
1,430
|
1,409
|
1,409
|
1,409
|
1,409
|
1,409
|
1,409
|
1,409
|
1,576
|
1,559
|
1,558
|
1,559
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
100,000
|
35,000
|
40,097
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
3,650
|
150
|
150
|
1,650
|
150
|
150
|
150
|
150
|
150
|
150
|
150
|
150
|
150
|
150
|
150
|
150
|
150
|
150
|
775
|
775
|
775
|
1,405
|
775
|
835
|
736
|
735
|
735
|
736
|
735
|
735
|
735
|
736
|
735
|
1,548
|
1,578
|
1,572
|
1,551
|
14,095
|
837
|
838
|
3,346
|
812
|
812
|
813
|
813
|
812
|
0
|
21,321
|
21,007
|
1,008
|
21,008
|
1,007
|
1,008
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
60,148
|
41,904
|
3,757
|
-2,960
|
-8,889
|
47,764
|
-26,333
|
48,409
|
-439
|
14,552
|
-3,185
|
23,224
|
1,556
|
-
|
21,969
|
-37,020
|
-88,415
|
31,741
|
1,065
|
-13,731
|
-24,511
|
63,588
|
69,595
|
-
|
-38,089
|
58,041
|
-16,700
|
-11,782
|
25,705
|
59,036
|
79,383
|
-40,351
|
-74,676
|
77,932
|
129,143
|
-30,830
|
95,326
|
172,677
|
71,107
|
49,342
|
31,464
|
43,275
|
125,449
|
52,145
|
85,850
|
-7,589
|
175,428
|
133,921
|
1,763
|
36,121
|
303,894
|
44,315
|
-136,824
|
144,143
|
-126,187
|
278,744
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,690
|
5,181
|
-18,590
|
28,737
|
-25,304
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.4
|
9.5
|
-34.2
|
53.7
|
-49.6
|