|
(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
|
|
減価償却費
|
1,026
|
1,076
|
1,185
|
1,232
|
1,268
|
1,279
|
1,232
|
1,916
|
1,792
|
3,029
|
1,688
|
1,538
|
1,543
|
2,644
|
1,672
|
1,702
|
1,714
|
1,814
|
2,662
|
2,630
|
2,724
|
3,126
|
2,280
|
2,119
|
2,449
|
6,792
|
1,326
|
1,354
|
1,276
|
1,826
|
783
|
896
|
1,290
|
1,911
|
1,211
|
1,604
|
1,872
|
5,056
|
2,261
|
2,627
|
3,037
|
3,404
|
4,038
|
5,993
|
5,698
|
4,929
|
5,879
|
4,839
|
4,638
|
6,583
|
3,438
|
3,525
|
3,447
|
2,944
|
1,254
|
767
|
1,914
|
3,860
|
|
株式報酬費用
|
305
|
296
|
349
|
391
|
378
|
363
|
531
|
454
|
488
|
467
|
290
|
478
|
691
|
557
|
501
|
494
|
566
|
573
|
513
|
560
|
573
|
827
|
660
|
682
|
670
|
880
|
823
|
1,212
|
888
|
1,104
|
863
|
993
|
876
|
846
|
817
|
976
|
843
|
626
|
849
|
1,414
|
1,165
|
1,137
|
991
|
1,057
|
1,237
|
1,109
|
1,152
|
1,035
|
1,032
|
1,245
|
942
|
1,008
|
922
|
901
|
1,153
|
1,121
|
1,113
|
1,021
|
|
営業キャッシュフロー
|
-
|
18,716
|
14,539
|
6,392
|
6,306
|
-12,441
|
22,249
|
6,516
|
19,708
|
9,856
|
7,156
|
14,004
|
9,987
|
8,739
|
6,638
|
8,171
|
19,495
|
8,867
|
17,644
|
16,428
|
15,291
|
13,899
|
15,590
|
13,737
|
-
|
4,102
|
10,930
|
22,604
|
12,175
|
20,180
|
11,055
|
10,844
|
17,755
|
18,782
|
12,697
|
15,983
|
9,101
|
39,344
|
27,235
|
19,939
|
15,958
|
38,968
|
3,520
|
18,238
|
49,359
|
37,625
|
9,762
|
34,121
|
32,524
|
30,296
|
17,416
|
51,115
|
55,402
|
18,935
|
19,783
|
55,936
|
38,215
|
52,112
|
|
資本的支出
|
-1,530
|
-1,969
|
-2,105
|
-815
|
-311
|
-70
|
-350
|
-436
|
-1,021
|
-558
|
-509
|
-694
|
-314
|
-1,008
|
-1,728
|
-887
|
-521
|
-323
|
-1,169
|
-3,491
|
-1,246
|
-421
|
-308
|
-531
|
-894
|
-1,053
|
-1,111
|
-1,583
|
-2,223
|
-2,140
|
-1,999
|
-1,322
|
-858
|
-919
|
-1,564
|
-962
|
-1,542
|
-1,390
|
-560
|
-1,192
|
-1,491
|
-1,338
|
-946
|
-12,617
|
-1,731
|
-3,147
|
-1,831
|
-1,641
|
-2,064
|
-2,195
|
-1,830
|
-3,242
|
-1,498
|
-3,278
|
-1,943
|
-2,455
|
-3,055
|
-4,589
|
|
投資キャッシュフロー
|
-
|
-76,889
|
10,756
|
-31,812
|
-32,794
|
-36,014
|
5,223
|
11,774
|
-45,695
|
-107,170
|
48,327
|
-44,711
|
-22,385
|
-151,189
|
36,672
|
28,019
|
-146,516
|
-145,299
|
-61,616
|
-81,137
|
-25,258
|
-121,561
|
47,215
|
-57,283
|
-
|
-82,590
|
-132,611
|
-47,616
|
61,776
|
106,881
|
-49,339
|
13,650
|
-43,324
|
-84,160
|
-53,733
|
-569,349
|
43,663
|
-225,299
|
-207,647
|
275,652
|
-56,171
|
-90,708
|
-35,337
|
-10,080
|
-199,617
|
-139,391
|
-17,337
|
-135,157
|
-164,893
|
-106,662
|
-57,625
|
-148,796
|
-71,441
|
-399,195
|
-12,382
|
-186,865
|
192,423
|
-99,678
|
|
配当金の支払額
|
2,485
|
2,489
|
2,635
|
2,636
|
2,638
|
2,782
|
2,792
|
2,902
|
2,908
|
3,068
|
3,075
|
3,225
|
3,234
|
3,390
|
3,393
|
3,551
|
3,559
|
3,721
|
3,729
|
4,039
|
4,044
|
4,281
|
4,286
|
4,533
|
4,514
|
4,744
|
5,207
|
5,234
|
5,663
|
5,662
|
5,732
|
5,889
|
5,848
|
6,073
|
6,119
|
6,156
|
6,105
|
6,101
|
6,173
|
7,188
|
7,416
|
7,421
|
8,287
|
8,107
|
8,451
|
8,456
|
8,561
|
8,475
|
8,768
|
8,771
|
8,867
|
8,788
|
9,083
|
9,097
|
9,114
|
9,192
|
9,403
|
9,397
|
|
自己株式の取得による支出
|
0
|
0
|
189
|
13
|
2
|
1
|
286
|
14
|
15
|
16
|
519
|
36
|
9
|
52
|
839
|
61
|
10
|
8
|
1,020
|
63
|
451
|
384
|
1,889
|
57
|
167
|
276
|
1,379
|
552
|
24
|
49
|
1,743
|
4,037
|
3,384
|
2,653
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,638
|
49
|
1,315
|
1,215
|
1,608
|
308
|
173
|
2
|
|
財務キャッシュフロー
|
-
|
57,760
|
-26,264
|
41,791
|
8,549
|
63,775
|
-35,715
|
-93
|
18,850
|
97,564
|
-43,299
|
43,014
|
-13,296
|
147,124
|
-60,032
|
-35,033
|
123,539
|
185,071
|
-11,823
|
66,905
|
17,626
|
97,742
|
-21,297
|
79,190
|
-
|
88,658
|
39,309
|
23,136
|
-8,471
|
-48,602
|
-49,315
|
-19,795
|
45,744
|
178,888
|
45,823
|
523,249
|
13,845
|
212,897
|
195,448
|
-88,379
|
84,961
|
427,991
|
-177,684
|
-185,980
|
-93,690
|
-60,788
|
157,206
|
-1,632
|
111,076
|
149,288
|
-65,527
|
141,809
|
64,754
|
418,214
|
105,315
|
178,605
|
74,239
|
177,653
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,657
|
17,840
|
53,481
|
35,160
|
47,523
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.2
|
16.0
|
46.5
|
29.2
|
39.2
|