|
(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
|
1Q26
|
|
株式報酬費用
|
31
|
32
|
25
|
10
|
8
|
9
|
3
|
0
|
0
|
5
|
49
|
47
|
51
|
55
|
160
|
169
|
169
|
194
|
350
|
350
|
349
|
367
|
528
|
529
|
528
|
533
|
598
|
649
|
581
|
585
|
568
|
557
|
542
|
545
|
447
|
447
|
447
|
441
|
352
|
351
|
351
|
384
|
388
|
295
|
291
|
278
|
262
|
262
|
260
|
242
|
246
|
246
|
247
|
251
|
299
|
274
|
275
|
280
|
309
|
|
営業キャッシュフロー
|
873
|
494
|
-176
|
672
|
793
|
748
|
-115
|
1,952
|
2,004
|
2,317
|
1,483
|
-
|
2,396
|
3,330
|
1,734
|
2,415
|
6,071
|
4,236
|
2,793
|
4,885
|
5,493
|
5,016
|
2,251
|
5,687
|
5,943
|
5,312
|
2,363
|
5,798
|
-
|
6,979
|
1,832
|
3,632
|
4,756
|
4,172
|
1,285
|
4,004
|
2,723
|
2,611
|
1,051
|
2,572
|
3,591
|
3,172
|
1,159
|
2,384
|
2,708
|
2,414
|
-32
|
1,987
|
2,691
|
2,488
|
416
|
1,873
|
3,552
|
3,436
|
2,234
|
3,745
|
4,016
|
3,797
|
661
|
|
資本的支出
|
-17
|
-10
|
-15
|
-11
|
-6
|
-69
|
-105
|
-40
|
-53
|
-55
|
-41
|
-31
|
-7
|
-61
|
-32
|
-15
|
-67
|
-144
|
-86
|
-14
|
-21
|
-63
|
-32
|
-36
|
-44
|
-64
|
-57
|
-163
|
-57
|
-83
|
-57
|
-32
|
-88
|
-27
|
-34
|
-35
|
-35
|
-68
|
-66
|
-67
|
-49
|
-67
|
-57
|
-43
|
-56
|
-60
|
-43,000
|
-49
|
-50
|
-52
|
-46
|
-70
|
-97
|
-100
|
-117
|
-81
|
-67
|
-175
|
-60
|
|
投資キャッシュフロー
|
-17
|
-10
|
-53
|
-11
|
-42
|
-268
|
-19,603
|
-98
|
-745
|
-83
|
-19,193
|
-
|
-7
|
-61
|
-32
|
-27
|
-104
|
-299
|
-325
|
-46
|
-77
|
-11,414
|
-83
|
-104
|
-90
|
-168
|
-1,115
|
-2,499
|
-
|
-208
|
-1,797
|
-61
|
-88
|
-28
|
-744
|
-35
|
-35
|
-68
|
-66
|
-67
|
-49
|
-67
|
-57
|
-43
|
-56
|
-75
|
-381
|
-145
|
-138
|
-155
|
-250
|
-860
|
-93
|
-100
|
-127
|
-114
|
-210
|
-176
|
-60
|
|
配当金の支払額
|
143
|
144
|
144
|
180
|
180
|
181
|
180
|
181
|
183
|
185
|
184
|
236
|
238
|
240
|
301
|
362
|
361
|
362
|
304
|
405
|
406
|
385
|
506
|
568
|
568
|
568
|
585
|
780
|
782
|
736
|
871
|
871
|
825
|
972
|
1,032
|
975
|
979
|
981
|
992
|
993
|
993
|
994
|
1,008
|
1,009
|
1,008
|
1,014
|
1,026
|
1,025
|
1,026
|
1,025
|
1,038
|
1,038
|
1,037
|
1,039
|
1,052
|
1,050
|
1,051
|
1,051
|
1,066
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
734
|
685
|
2,028
|
0
|
1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
157
|
156
|
156
|
156
|
157
|
156
|
206
|
459
|
460
|
460
|
619
|
937
|
938
|
938
|
938
|
937
|
938
|
937
|
1,094
|
1,093
|
1,095
|
1,093
|
1,094
|
1,020
|
1,058
|
1,203
|
1,057
|
1,057
|
1,057
|
1,204
|
1,094
|
1,094
|
1,093
|
1,094
|
1,094
|
16,406
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-300
|
-300
|
-300
|
-321
|
-337
|
-337
|
15,915
|
-636
|
-643
|
-589
|
12,331
|
-
|
8
|
-2,122
|
-1,239
|
-1,299
|
-1,299
|
-14,716
|
-1,408
|
-1,489
|
-1,493
|
-1,486
|
-1,598
|
-1,589
|
-1,625
|
-1,771
|
-1,750
|
-1,851
|
-
|
-2,518
|
-1,984
|
-1,945
|
-5,992
|
-3,205
|
-2,773
|
-19,427
|
-977
|
-1,296
|
-986
|
-983
|
-980
|
-1,307
|
37,564
|
-1,008
|
-1,007
|
-1,332
|
-1,024
|
-1,023
|
-1,023
|
-1,256
|
-1,037
|
-1,025
|
-1,035
|
-1,431
|
-1,050
|
-1,048
|
-1,049
|
-1,509
|
-1,065
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,117
|
3,664
|
3,949
|
3,622
|
601
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|