|
(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
|
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
|
305
|
305
|
305
|
309
|
315
|
335
|
348
|
355
|
355
|
639
|
706
|
1,050
|
1,337
|
1,077
|
1,436
|
1,178
|
1,382
|
1,381
|
1,383
|
1,494
|
1,146
|
1,343
|
1,281
|
1,686
|
2,054
|
2,145
|
1,939
|
2,753
|
2,611
|
2,412
|
2,436
|
2,691
|
2,170
|
2,525
|
2,358
|
1,831
|
1,034
|
1,445
|
1,700
|
1,278
|
1,717
|
1,703
|
1,864
|
-111
|
1,247
|
-123
|
1,038
|
1,109
|
800
|
1,501
|
1,398
|
1,822
|
1,213
|
2,097
|
1,788
|
3,563
|
|
営業キャッシュフロー
|
7,059
|
9,340
|
8,550
|
2,991
|
6,413
|
14,251
|
5,522
|
1,253
|
7,546
|
14,724
|
13,157
|
1,315
|
11,595
|
12,879
|
13,636
|
3,778
|
8,909
|
4,550
|
834
|
-9,316
|
5,909
|
4,678
|
9,687
|
6,204
|
2,426
|
5,326
|
3,125
|
4,693
|
7,034
|
9,077
|
7,888
|
9,573
|
8,052
|
18,088
|
7,594
|
16,161
|
13,710
|
19,434
|
1,330
|
13,270
|
11,817
|
7,286
|
11,108
|
2,164
|
9,473
|
717
|
3,129
|
-12,260
|
-2,034
|
13,764
|
10,109
|
10,296
|
5,760
|
8,757
|
13,590
|
8,859
|
|
資本的支出
|
-337
|
-9,840
|
-550
|
-1,123
|
-653
|
-2,039
|
-1,989
|
-759
|
-569
|
-315
|
-80
|
-178
|
-495
|
-722
|
-323
|
-125
|
0
|
0
|
-32
|
-7
|
0
|
0
|
0
|
-465
|
1
|
-262
|
-60
|
-357
|
-401
|
-160
|
-473
|
-549
|
-648
|
-90
|
-2,120
|
-95
|
-493
|
-192
|
-230
|
-5
|
-27
|
-61
|
-46
|
-136
|
-16
|
-56
|
-260
|
-14
|
-177
|
-129
|
-971
|
-366
|
-358
|
-544
|
63
|
-482
|
|
投資キャッシュフロー
|
-404
|
-9,868
|
-1,587
|
-1,158
|
-726
|
4,951
|
-1,999
|
-783
|
-580
|
-325
|
-7
|
-229
|
-535
|
-754
|
-284
|
-208
|
-74
|
-34
|
-152,501
|
712
|
0
|
0
|
0
|
-465
|
1
|
-262
|
-60
|
-357
|
-401
|
-160
|
-473
|
-11,389
|
-541
|
-90
|
-3,041
|
-1,067
|
-1,365
|
-63,222
|
-2,409
|
-2,923
|
-47,680
|
-4,961
|
-5,783
|
-4,307
|
-6,249
|
-5,966
|
-6,098
|
-41,797
|
16,394
|
-5,278
|
-5,313
|
-1,682
|
-2,232
|
-4,727
|
-3,987
|
-3,779
|
|
配当金の支払額
|
3,982
|
3,982
|
5,089
|
5,089
|
5,090
|
16,173
|
5,649
|
5,650
|
5,650
|
5,691
|
6,363
|
6,389
|
6,389
|
6,389
|
7,241
|
7,233
|
7,233
|
7,233
|
8,587
|
8,657
|
4,601
|
3,247
|
3,384
|
2,751
|
4,126
|
1,375
|
1,394
|
1,409
|
1,408
|
1,409
|
1,422
|
1,436
|
1,435
|
1,436
|
1,435
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,063
|
159
|
0
|
93
|
1,650
|
2,598
|
4,000
|
3,676
|
2,484
|
48
|
43
|
0
|
342
|
16
|
44
|
2
|
1,853
|
0
|
87
|
6
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
146,572
|
10,000
|
0
|
-175
|
0
|
0
|
2,550
|
-1,773
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
781
|
781
|
782
|
2,852
|
6,635
|
3,136
|
1,638
|
1,429
|
8,794
|
1,541
|
1,542
|
1,228
|
7,110
|
3,008
|
1,547
|
1,944
|
2,195
|
937
|
937
|
938
|
938
|
937
|
937
|
876
|
874
|
876
|
875
|
875
|
875
|
875
|
875
|
4,875
|
875
|
875
|
875
|
875
|
875
|
54,625
|
|
財務キャッシュフロー
|
-3,969
|
-3,969
|
-5,072
|
-5,172
|
-5,076
|
-16,123
|
-5,632
|
-5,693
|
-5,637
|
-5,585
|
-6,332
|
-6,342
|
-6,349
|
-6,343
|
-7,178
|
-7,291
|
-7,453
|
-7,200
|
138,410
|
734
|
-6,077
|
-6,114
|
-10,019
|
-5,886
|
-3,214
|
-5,498
|
-1,858
|
-4,571
|
-2,950
|
-8,360
|
-8,738
|
4,256
|
-10,372
|
-14,630
|
-7,630
|
-14,200
|
-7,000
|
44,903
|
-938
|
-16,030
|
40,413
|
-3,199
|
-4,874
|
-6,464
|
-3,359
|
5,679
|
-2,804
|
56,432
|
-14,052
|
-4,892
|
-3,919
|
-4,876
|
-5,728
|
-1,875
|
-1,962
|
-150
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,930
|
5,402
|
8,213
|
13,653
|
8,377
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.9
|
6.2
|
9.6
|
15.9
|
9.5
|