|
(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
|
|
株式報酬費用
|
158
|
170
|
168
|
140
|
155
|
165
|
85
|
85
|
77
|
82
|
158
|
162
|
162
|
145
|
234
|
275
|
228
|
226
|
261
|
267
|
268
|
611
|
295
|
342
|
304
|
305
|
279
|
283
|
273
|
520
|
311
|
310
|
306
|
360
|
270
|
282
|
261
|
238
|
329
|
639
|
373
|
383
|
424
|
1,093
|
398
|
415
|
539
|
830
|
497
|
466
|
524
|
914
|
828
|
681
|
481
|
799
|
787
|
807
|
|
営業キャッシュフロー
|
2,530
|
269
|
19,790
|
15,962
|
-5,398
|
11,643
|
631
|
13,871
|
18,799
|
-
|
9,122
|
4,108
|
11,059
|
-
|
9,959
|
5,801
|
13,393
|
-
|
11,199
|
17,307
|
4,292
|
-
|
22,642
|
5,851
|
15,325
|
-
|
13,739
|
14,881
|
13,838
|
-
|
15,343
|
-2,464
|
32,909
|
19,441
|
23,941
|
18,771
|
13,466
|
36,240
|
26,690
|
18,734
|
28,509
|
26,911
|
46,267
|
4,054
|
32,171
|
27,544
|
31,466
|
21,775
|
24,416
|
29,577
|
23,853
|
18,709
|
24,509
|
28,693
|
37,928
|
26,916
|
51,803
|
42,669
|
|
資本的支出
|
-18
|
-1,588
|
-538
|
-570
|
-1,983
|
-526
|
-693
|
-913
|
-690
|
-1,363
|
-396
|
-1,347
|
-749
|
-561
|
-283
|
-216
|
-387
|
-728
|
-459
|
-1,045
|
-1,351
|
-2,379
|
-2,433
|
-869
|
-3,975
|
-3,906
|
-4,790
|
-4,072
|
-3,830
|
-2,494
|
-1,629
|
-1,543
|
-2,447
|
-3,755
|
-1,166
|
-2,217
|
-1,779
|
-1,909
|
-835
|
-960
|
-999
|
-1,892
|
-4,057
|
-1,154
|
-1,077
|
-1,564
|
-1,916
|
-2,548
|
-1,033
|
-248
|
-1,238
|
-1,671
|
-1,482
|
-656
|
-1,253
|
-751
|
-1,658
|
-1,653
|
|
投資キャッシュフロー
|
-98,620
|
7,613
|
1,030
|
-110,395
|
14,119
|
-66,417
|
10,977
|
-47,837
|
-35,729
|
-
|
11,165
|
-38,185
|
16,544
|
-
|
17,349
|
-35,787
|
-41,749
|
-
|
23,936
|
-45,917
|
-54,176
|
-
|
-7,355
|
-55,262
|
-61,587
|
-
|
-22,793
|
-19,432
|
-27,780
|
-
|
18,032
|
-15,114
|
59,657
|
-31,913
|
64,999
|
-337,035
|
-32,083
|
-41,959
|
-224,751
|
-139,310
|
-85,933
|
-190,305
|
139,091
|
-14,682
|
-40,321
|
-108,269
|
145,028
|
-15,252
|
-40,138
|
-62,383
|
28,061
|
126,144
|
-145,446
|
-91,159
|
210,826
|
-100,286
|
-55,223
|
-115,588
|
|
配当金の支払額
|
1,763
|
1,763
|
1,763
|
1,768
|
1,768
|
1,769
|
1,896
|
1,899
|
1,900
|
1,975
|
2,108
|
2,114
|
2,114
|
2,114
|
2,246
|
2,253
|
2,255
|
2,256
|
2,391
|
2,746
|
2,747
|
2,746
|
2,900
|
2,980
|
2,982
|
2,980
|
3,440
|
3,445
|
3,445
|
3,744
|
4,245
|
4,248
|
4,532
|
4,531
|
5,065
|
5,024
|
5,025
|
5,022
|
5,554
|
5,555
|
5,556
|
5,555
|
6,752
|
6,753
|
6,759
|
6,758
|
7,354
|
7,359
|
7,360
|
7,360
|
7,955
|
7,963
|
7,964
|
7,963
|
10,813
|
10,819
|
10,822
|
10,824
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,495
|
1,168
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
30,000
|
0
|
20,000
|
-3,000
|
1,500
|
20,000
|
-1,179
|
0
|
0
|
25,000
|
50,000
|
0
|
-
|
-
|
0
|
-
|
25,000
|
25,000
|
25,000
|
0
|
35,000
|
0
|
0
|
-10,000
|
25,000
|
40,000
|
25,000
|
-786
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
25,000
|
25,000
|
25,000
|
0
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
6
|
1,504
|
42
|
10,008
|
10,009
|
1,510
|
31,545
|
19,260
|
10
|
-1,436
|
1,557
|
-305
|
18,843
|
23,022
|
64
|
20,023
|
20,024
|
4,024
|
15,070
|
5,026
|
4,787
|
27
|
776
|
25,028
|
25,030
|
3,030
|
45,058
|
31
|
25,033
|
-29,967
|
64
|
28,034
|
29,036
|
8,037
|
7,568
|
28,017
|
5,019
|
21
|
8,021
|
22
|
24
|
50,024
|
41,605
|
27
|
28
|
30
|
31
|
32
|
34
|
35
|
25,037
|
25,038
|
39
|
43
|
36
|
45
|
24,091
|
40,306
|
|
財務キャッシュフロー
|
40,872
|
666
|
31,072
|
24,588
|
11,917
|
40,073
|
-31,733
|
43,499
|
43,106
|
-
|
-27,269
|
38,041
|
2,450
|
-
|
-8,887
|
21,386
|
38,227
|
-
|
-38,098
|
33,704
|
50,528
|
-
|
-42,664
|
56,009
|
56,787
|
-
|
-21,095
|
35,623
|
8,244
|
-
|
-70,397
|
48,057
|
-93,439
|
27,222
|
-102,684
|
506,495
|
-10,061
|
101,774
|
245,557
|
97,415
|
136,084
|
111,541
|
88,344
|
-133,919
|
-144,849
|
-173,242
|
-215,278
|
53,853
|
7,470
|
17,415
|
-43,774
|
60,996
|
-12,827
|
55,703
|
4,745
|
-168,773
|
58,920
|
-64,347
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,037
|
36,675
|
26,165
|
50,145
|
41,016
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.6
|
38.1
|
24.6
|
46.4
|
37.5
|