|
(単位:千ドル)
|
4Q11
|
1Q12
|
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
|
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
|
2,982
|
3,987
|
2,734
|
2,643
|
2,409
|
2,446
|
2,429
|
2,323
|
2,339
|
-
|
-
|
3,585
|
3,978
|
4,629
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
163
|
177
|
210
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
385
|
463
|
461
|
468
|
474
|
665
|
732
|
868
|
867
|
663
|
905
|
1,032
|
1,037
|
1,023
|
1,084
|
1,232
|
1,227
|
1,232
|
1,275
|
1,444
|
1,443
|
1,420
|
1,369
|
1,561
|
1,561
|
1,443
|
1,613
|
1,790
|
1,789
|
1,726
|
|
営業キャッシュフロー
|
8,536
|
8,257
|
3,635
|
6,599
|
3,446
|
28,756
|
4,877
|
7,968
|
5,853
|
8,580
|
6,836
|
6,322
|
17,271
|
10,762
|
15,333
|
9,441
|
9,577
|
13,933
|
3,923
|
12,948
|
8,836
|
18,415
|
16,543
|
17,299
|
13,451
|
15,737
|
16,859
|
14,655
|
16,905
|
17,874
|
14,915
|
20,815
|
29,223
|
19,407
|
20,597
|
18,684
|
28,130
|
20,830
|
22,579
|
24,462
|
25,215
|
22,420
|
26,106
|
25,951
|
30,821
|
29,951
|
29,729
|
34,633
|
36,191
|
28,677
|
34,735
|
30,535
|
33,499
|
|
資本的支出
|
-20
|
-716
|
-1,654
|
-197
|
-72,505
|
-651
|
6,179
|
-9
|
-2,849
|
-3,579
|
-10,801
|
-
|
-
|
-1,700
|
-908
|
-292
|
-1
|
-1,862
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
2,130
|
-31
|
2,281
|
2,650
|
-57,705
|
33,498
|
14,710
|
11,389
|
9,627
|
5,872
|
-3,383
|
2,896
|
-213,707
|
1,155
|
4,932
|
2,405
|
16,382
|
-850
|
-5,219
|
-2,001
|
-13,234
|
-122,341
|
-68,641
|
1,479
|
-53,766
|
-19,191
|
-4,453
|
2,326
|
-27,809
|
-53,082
|
-11,883
|
-33,278
|
-29,174
|
-19,785
|
-42,309
|
-57,569
|
-50,069
|
-7,916
|
-39,721
|
-13,282
|
-78,137
|
-49,884
|
-49,496
|
-153,517
|
-57,808
|
-36,794
|
-60,849
|
-28,362
|
-74,464
|
-10,788
|
-57,156
|
-52,722
|
-121,224
|
|
配当金の支払額
|
16,782
|
-
|
4,202
|
4,202
|
6,738
|
6,740
|
6,739
|
8,423
|
6,752
|
6,750
|
6,750
|
12,150
|
7,442
|
7,443
|
8,115
|
11,385
|
8,340
|
8,216
|
8,290
|
9,429
|
9,512
|
9,516
|
10,842
|
12,467
|
12,514
|
12,700
|
12,822
|
14,138
|
14,194
|
15,163
|
15,616
|
15,752
|
16,095
|
17,314
|
17,672
|
17,762
|
18,022
|
19,451
|
19,604
|
19,605
|
19,604
|
20,562
|
20,955
|
22,251
|
23,196
|
24,834
|
24,937
|
25,032
|
25,406
|
26,524
|
26,837
|
27,378
|
27,914
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-16,977
|
163
|
-5,427
|
-7,399
|
42,312
|
-64,363
|
-12,222
|
-23,470
|
-15,701
|
-13,757
|
-8,738
|
-5,689
|
199,582
|
-17,947
|
-20,079
|
-7,676
|
-27,260
|
-9,707
|
3,632
|
-5,314
|
843
|
107,514
|
54,051
|
-20,464
|
40,575
|
4,072
|
16,331
|
-44,639
|
17,325
|
49,476
|
-13,844
|
45,695
|
-3,347
|
-22,866
|
8,718
|
27,113
|
39,356
|
19,316
|
-19,815
|
-19,796
|
51,053
|
39,730
|
10,110
|
124,193
|
25,411
|
14,488
|
25,272
|
-6,332
|
44,868
|
-21,117
|
23,618
|
20,210
|
90,896
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|