|
(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
|
1,079
|
1,838
|
1,690
|
2,221
|
3,264
|
1,917
|
1,707
|
1,732
|
1,667
|
1,010
|
1,540
|
2,216
|
1,505
|
2,053
|
2,707
|
2,182
|
1,691
|
1,642
|
2,637
|
1,789
|
1,321
|
-1,872
|
2,573
|
1,049
|
1,293
|
976
|
2,748
|
1,367
|
1,893
|
2,306
|
3,300
|
1,700
|
3,700
|
2,700
|
2,800
|
0
|
1,900
|
1,300
|
3,100
|
3,900
|
2,500
|
0
|
1,800
|
900
|
1,700
|
3,400
|
1,200
|
2,700
|
4,700
|
3,000
|
3,200
|
2,100
|
4,100
|
2,500
|
3,200
|
2,600
|
2,800
|
1,800
|
|
営業キャッシュフロー
|
23,309
|
20,890
|
-2,930
|
15,473
|
30,739
|
4,284
|
7,263
|
7,961
|
21,584
|
23,006
|
-3,913
|
14,421
|
26,317
|
22,537
|
-2,122
|
8,695
|
24,331
|
14,328
|
-6,467
|
18,908
|
20,841
|
24,596
|
-11,109
|
8,614
|
34,618
|
22,051
|
5,539
|
20,425
|
17,505
|
36,501
|
-11,600
|
22,500
|
35,300
|
25,700
|
8,700
|
39,800
|
49,000
|
36,300
|
18,400
|
19,400
|
25,100
|
6,500
|
-10,100
|
-13,500
|
-15,200
|
13,700
|
31,100
|
39,100
|
54,400
|
63,800
|
2,900
|
18,600
|
30,700
|
37,500
|
-400
|
22,500
|
28,700
|
14,200
|
|
資本的支出
|
-3,640
|
-6,239
|
-4,219
|
-3,263
|
-3,628
|
-4,513
|
-4,017
|
-3,175
|
-4,188
|
-3,395
|
-3,511
|
-3,900
|
-6,065
|
-6,107
|
-4,129
|
-3,465
|
-7,003
|
-10,183
|
-6,820
|
-7,949
|
-7,730
|
-4,027
|
-4,673
|
-4,472
|
-7,094
|
-4,198
|
-3,480
|
-4,246
|
-5,042
|
-6,012
|
-20,500
|
-4,900
|
-2,900
|
-10,100
|
-12,400
|
-6,000
|
-7,100
|
-4,400
|
-4,800
|
-3,200
|
-4,000
|
-7,400
|
-5,000
|
-5,500
|
-8,900
|
-5,600
|
-6,800
|
-5,000
|
-3,500
|
-7,500
|
-3,000
|
-4,200
|
-4,300
|
-9,400
|
-7,000
|
-3,800
|
-6,400
|
-4,500
|
|
投資キャッシュフロー
|
-3,410
|
-9,403
|
-4,081
|
-1,926
|
-1,470
|
-3,765
|
-3,279
|
-4,132
|
-1,326
|
-2,660
|
-3,473
|
-3,832
|
-4,530
|
-6,035
|
-4,056
|
-3,366
|
-6,049
|
-10,110
|
-6,349
|
-7,588
|
-19,960
|
-6,546
|
-9,009
|
-355,899
|
-6,581
|
-3,935
|
-4,297
|
-3,816
|
-2,326
|
-5,588
|
-29,600
|
-5,000
|
-2,900
|
-18,100
|
-12,400
|
-6,000
|
-7,100
|
-4,400
|
19,800
|
-3,100
|
-4,100
|
-10,900
|
-8,600
|
-1,500
|
-8,900
|
-5,500
|
-6,800
|
-5,200
|
-3,200
|
-8,000
|
-60,600
|
-4,300
|
-4,200
|
-9,300
|
-6,900
|
-3,700
|
-7,700
|
-4,400
|
|
配当金の支払額
|
3,189
|
3,192
|
3,203
|
3,155
|
3,150
|
3,309
|
3,314
|
3,297
|
3,307
|
3,315
|
3,490
|
3,682
|
3,682
|
3,633
|
3,690
|
3,658
|
3,605
|
3,545
|
3,539
|
3,519
|
3,525
|
3,710
|
3,722
|
3,741
|
3,741
|
3,749
|
3,758
|
3,795
|
3,803
|
3,987
|
4,000
|
4,000
|
4,000
|
4,000
|
4,000
|
4,100
|
4,000
|
4,200
|
4,200
|
4,400
|
4,300
|
4,600
|
4,600
|
4,600
|
4,800
|
4,900
|
4,900
|
4,900
|
5,000
|
5,300
|
5,300
|
5,300
|
5,300
|
5,500
|
5,600
|
5,400
|
5,400
|
5,500
|
|
自己株式の取得による支出
|
7,975
|
469
|
4,109
|
11,172
|
3,286
|
6,776
|
7,515
|
4,626
|
4,485
|
5,531
|
3,556
|
10,053
|
0
|
488
|
4,135
|
10,094
|
24,894
|
6,875
|
7,052
|
5,710
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,500
|
-
|
-
|
-
|
-
|
5,000
|
5,000
|
1,700
|
10,000
|
1,100
|
8,000
|
8,000
|
2,500
|
20,200
|
13,400
|
22,700
|
32,200
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
20,000
|
420,000
|
0
|
0
|
0
|
0
|
0
|
-
|
13,000
|
12,000
|
0
|
0
|
125,000
|
1,400
|
0
|
0
|
-
|
-
|
0
|
0
|
15,000
|
0
|
17,000
|
20,000
|
20,000
|
0
|
0
|
0
|
40,000
|
0
|
0
|
900
|
15,000
|
0
|
25,000
|
45,000
|
|
財務キャッシュフロー
|
-15,458
|
-3,377
|
-6,043
|
-14,332
|
-6,139
|
-8,418
|
-7,754
|
-4,913
|
-4,377
|
-4,451
|
-10,157
|
-12,103
|
-2,448
|
-3,330
|
-8,627
|
-14,908
|
-28,282
|
-9,588
|
-11,961
|
-9,861
|
13,365
|
-1,101
|
6,782
|
355,088
|
-26,073
|
-16,324
|
-6,920
|
-14,983
|
-13,927
|
3,052
|
1,500
|
-9,800
|
-14,500
|
-4,600
|
123,000
|
-127,700
|
-19,800
|
-18,300
|
-1,800
|
-56,800
|
-13,700
|
-12,200
|
8,300
|
-20,500
|
11,000
|
9,300
|
-10,300
|
-27,800
|
-49,000
|
-35,500
|
26,900
|
-14,500
|
-20,500
|
-17,100
|
-13,700
|
-19,100
|
-3,200
|
-2,700
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,100
|
-7,400
|
18,700
|
22,300
|
9,700
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.5
|
-2.6
|
5.9
|
7.4
|
3.3
|