|
(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
|
|
減価償却費
|
651
|
642
|
735
|
695
|
670
|
716
|
711
|
710
|
711
|
692
|
746
|
697
|
681
|
731
|
791
|
752
|
711
|
759
|
848
|
742
|
808
|
821
|
824
|
889
|
864
|
1,027
|
917
|
1,086
|
1,028
|
1,037
|
987
|
1,041
|
978
|
1,072
|
1,014
|
1,067
|
1,060
|
1,054
|
1,023
|
1,039
|
1,274
|
1,569
|
804
|
959
|
980
|
869
|
745
|
779
|
790
|
794
|
769
|
789
|
799
|
739
|
758
|
|
株式報酬費用
|
177
|
197
|
242
|
159
|
208
|
173
|
136
|
82
|
192
|
182
|
349
|
264
|
280
|
618
|
440
|
306
|
307
|
266
|
508
|
406
|
402
|
201
|
747
|
584
|
594
|
509
|
1,128
|
133
|
265
|
288
|
1,295
|
373
|
396
|
986
|
251
|
859
|
315
|
363
|
390
|
525
|
514
|
206
|
516
|
600
|
613
|
737
|
499
|
638
|
373
|
-261
|
401
|
340
|
459
|
960
|
275
|
|
営業キャッシュフロー
|
10,022
|
5,128
|
10,192
|
10,368
|
11,423
|
3,038
|
9,889
|
10,968
|
11,000
|
7,829
|
8,177
|
-
|
11,698
|
7,549
|
8,434
|
-
|
10,623
|
7,791
|
5,559
|
9,084
|
12,845
|
8,101
|
12,717
|
-
|
12,892
|
-
|
12,747
|
16,216
|
14,450
|
15,961
|
10,970
|
12,836
|
13,063
|
13,118
|
8,527
|
7,546
|
10,774
|
19,188
|
11,773
|
12,669
|
14,336
|
12,003
|
10,727
|
14,048
|
15,630
|
11,019
|
8,219
|
5,673
|
494
|
17,776
|
1,077
|
2,938
|
11,028
|
-93
|
1,082
|
|
資本的支出
|
-825
|
-689
|
-2,158
|
-576
|
-1,268
|
-1,568
|
-770
|
-747
|
-914
|
-585
|
-1,611
|
-1,504
|
-1,967
|
-1,164
|
-1,274
|
-1,435
|
-1,126
|
-1,654
|
-1,504
|
-1,283
|
-1,284
|
-3,179
|
-1,150
|
-1,856
|
-2,203
|
-3,682
|
-1,289
|
-1,165
|
-754
|
-2,479
|
-801
|
-766
|
-577
|
-731
|
-643
|
-884
|
-288
|
-1,193
|
-558
|
-351
|
-1,418
|
-5,370
|
-1,252
|
-1,104
|
-512
|
-730
|
-920
|
-1,326
|
-365
|
-251
|
-312
|
-519
|
-455
|
-182
|
-34
|
|
投資キャッシュフロー
|
-111,519
|
-80,429
|
-57,388
|
75,961
|
-44,378
|
-55,596
|
-58,716
|
-100,338
|
-130,927
|
-49,028
|
12,022
|
-
|
-65,916
|
-153,658
|
-60,030
|
-43,212
|
-175,617
|
-137,947
|
-96,672
|
-117,573
|
-78,383
|
-109,133
|
-84,003
|
-89,693
|
-48,312
|
-
|
-302,007
|
-114,654
|
20,120
|
5,215
|
35,980
|
51,290
|
32,713
|
39,364
|
73,474
|
-90,019
|
226,785
|
-11,445
|
-169,406
|
100,831
|
77,256
|
-192,675
|
-109,805
|
-143,583
|
-5,825
|
25,442
|
73,544
|
-33,861
|
-2,079
|
-1,963
|
28,318
|
5,543
|
26,211
|
37,189
|
77,311
|
|
配当金の支払額
|
1,928
|
2,021
|
2,023
|
2,041
|
2,050
|
4,488
|
2,264
|
-1
|
2,271
|
2,370
|
4,762
|
2
|
2,390
|
2,582
|
2,639
|
2,652
|
2,659
|
2,809
|
2,821
|
2,849
|
3,115
|
3,293
|
3,318
|
3,354
|
3,375
|
3,656
|
3,705
|
3,754
|
3,803
|
4,323
|
8,702
|
0
|
4,188
|
4,359
|
8,594
|
0
|
4,292
|
4,535
|
9,037
|
0
|
4,502
|
4,722
|
9,268
|
0
|
4,568
|
4,755
|
9,441
|
0
|
4,737
|
4,740
|
9,461
|
0
|
4,729
|
4,732
|
4,745
|
|
自己株式の取得による支出
|
0
|
32
|
162
|
0
|
94
|
113
|
95
|
0
|
0
|
0
|
121
|
0
|
0
|
165
|
287
|
0
|
0
|
0
|
370
|
0
|
0
|
0
|
527
|
0
|
0
|
0
|
722
|
11
|
34
|
774
|
15,331
|
5,283
|
10,875
|
6,682
|
5,937
|
0
|
0
|
1,998
|
2,000
|
2,100
|
2,200
|
8,201
|
4,500
|
5,289
|
4,100
|
4,000
|
-
|
-
|
-
|
-
|
2,020
|
0
|
0
|
0
|
-
|
|
長期借入れによる収入
|
15,000
|
0
|
-
|
-
|
12,500
|
0
|
-
|
-
|
60,000
|
54,000
|
10,000
|
0
|
0
|
50,000
|
42,225
|
12,387
|
30,750
|
8,850
|
23,500
|
0
|
20,000
|
0
|
11,000
|
31,050
|
24,600
|
4,985
|
39,680
|
0
|
0
|
0
|
14,445
|
34,500
|
0
|
0
|
120,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
160,000
|
75,000
|
50,000
|
0
|
150,000
|
100,000
|
0
|
145,000
|
105,000
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
0
|
68,812
|
10,000
|
50,000
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
10,000
|
8,150
|
26,450
|
22,500
|
11,500
|
41,000
|
10,000
|
40,500
|
0
|
23,000
|
5,000
|
12,500
|
166,970
|
29,559
|
20,000
|
0
|
0
|
40,701
|
-
|
-
|
14,600
|
13,835
|
103,500
|
50,000
|
0
|
60,000
|
57,500
|
85,000
|
130,000
|
115,000
|
75,000
|
|
財務キャッシュフロー
|
65,133
|
76,612
|
53,108
|
-81,257
|
32,640
|
54,585
|
33,644
|
101,055
|
128,233
|
29,697
|
-8,016
|
-
|
39,715
|
147,801
|
59,724
|
-
|
151,771
|
136,427
|
93,799
|
117,194
|
63,370
|
89,103
|
82,524
|
-
|
18,590
|
-
|
289,506
|
95,706
|
-51,294
|
-24,280
|
-50,291
|
-38,927
|
-51,104
|
-77,402
|
-761
|
136,005
|
-247,447
|
39,587
|
181,025
|
-157,072
|
-23,528
|
-34,719
|
141,214
|
107,797
|
-11,668
|
-24,493
|
-104,173
|
53,958
|
-19,754
|
-11,125
|
16,596
|
-48,070
|
-25,960
|
-77,334
|
-49,168
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
765
|
2,419
|
10,573
|
-275
|
1,048
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.8
|
5.7
|
25.0
|
-33.0
|
2.6
|