|
(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
|
851
|
3,024
|
2,285
|
1,386
|
2,318
|
1,990
|
1,785
|
1,145
|
1,190
|
1,483
|
2,295
|
1,462
|
1,692
|
1,442
|
1,618
|
1,616
|
4,472
|
-1,233
|
1,626
|
1,553
|
1,700
|
1,156
|
1,165
|
1,168
|
1,168
|
1,073
|
1,159
|
1,157
|
1,699
|
1,159
|
1,166
|
1,452
|
1,617
|
6,956
|
1,636
|
1,682
|
1,691
|
1,647
|
1,628
|
1,547
|
1,712
|
1,683
|
1,668
|
1,743
|
4,668
|
-409
|
2,646
|
2,536
|
2,659
|
2,667
|
2,672
|
3,148
|
2,496
|
2,588
|
2,496
|
2,496
|
2,821
|
2,957
|
|
株式報酬費用
|
445
|
445
|
396
|
500
|
400
|
446
|
411
|
407
|
618
|
341
|
437
|
507
|
500
|
499
|
553
|
648
|
616
|
693
|
977
|
888
|
866
|
965
|
1,044
|
1,210
|
1,202
|
1,352
|
1,281
|
1,437
|
1,322
|
1,209
|
2,688
|
1,357
|
1,203
|
904
|
1,634
|
1,293
|
1,052
|
1,013
|
1,009
|
1,106
|
959
|
370
|
979
|
783
|
828
|
236
|
1,076
|
1,099
|
949
|
122
|
1,156
|
1,555
|
1,087
|
1,719
|
1,758
|
1,941
|
2,316
|
3,014
|
|
営業キャッシュフロー
|
13,796
|
19,845
|
35,885
|
39,260
|
50,201
|
46,730
|
31,744
|
38,661
|
47,622
|
43,464
|
18,491
|
36,702
|
32,151
|
63,947
|
13,853
|
77,403
|
33,151
|
65,591
|
35,326
|
45,751
|
46,992
|
86,315
|
39,207
|
72,927
|
4,162
|
53,798
|
23,574
|
42,073
|
3,567
|
70,226
|
10,703
|
29,769
|
22,231
|
60,750
|
-2,487
|
6,719
|
-17,100
|
54,303
|
19,510
|
15,320
|
-16,642
|
11,729
|
1,595
|
-17,469
|
-13,919
|
28,542
|
-6,786
|
44,650
|
111,642
|
22,230
|
36,161
|
91,331
|
56,458
|
156,354
|
35,674
|
53,390
|
60,847
|
119,832
|
|
資本的支出
|
-10,252
|
-7,282
|
-893
|
36
|
-534
|
-1,495
|
-386
|
-2,273
|
-1,930
|
-3,862
|
-2,860
|
-1,294
|
-1,538
|
-2,459
|
-1,881
|
-1,830
|
-7,052
|
1,067
|
-569
|
-2,256
|
-3,265
|
-1,510
|
-1,392
|
-2,469
|
-7,769
|
-5,528
|
-3,851
|
-9,161
|
-10,748
|
-9,293
|
-12,017
|
-8,903
|
-6,876
|
-4,630
|
-7,144
|
-4,896
|
-3,466
|
-
|
-3,848
|
-3,746
|
-3,338
|
-3,044
|
-2,510
|
3,207
|
-3,372
|
538
|
-2,615
|
-3,002
|
-2,420
|
-2,849
|
-2,603
|
-3,237
|
-3,090
|
-2,940
|
-2,495
|
-1,738
|
-1,558
|
-655
|
|
投資キャッシュフロー
|
-24,201
|
-27,209
|
-101,238
|
-191
|
-14,490
|
4,579
|
-13,151
|
-40,997
|
-26,186
|
-21,652
|
-31,746
|
6,395
|
-18,585
|
-14,942
|
43,962
|
-49,046
|
27,514
|
-58,716
|
20,487
|
-45,994
|
5,483
|
-92,379
|
-28,228
|
3,463
|
20,404
|
-43,708
|
226,154
|
-253,831
|
30,168
|
-21,695
|
27,426
|
35,174
|
-23,011
|
-35,088
|
14,234
|
26,893
|
-21,291
|
-112,707
|
-31,682
|
36,381
|
35,659
|
-8,627
|
-20,061
|
2,532
|
-20,785
|
19,143
|
-32,501
|
-14,012
|
-118,148
|
14,775
|
83,880
|
-218,484
|
-8,468
|
-149,415
|
-48,151
|
-30,354
|
-55,064
|
-192,394
|
|
配当金の支払額
|
3,842
|
3,825
|
3,826
|
3,815
|
3,814
|
3,814
|
3,786
|
4,556
|
4,568
|
4,574
|
4,567
|
5,063
|
5,042
|
5,008
|
4,997
|
5,506
|
5,521
|
5,634
|
5,553
|
6,345
|
6,348
|
6,345
|
6,367
|
7,013
|
6,984
|
6,973
|
6,960
|
7,756
|
82,919
|
7,773
|
7,797
|
8,325
|
8,284
|
8,256
|
8,249
|
8,267
|
8,261
|
3,749
|
3,767
|
3,772
|
3,763
|
3,762
|
3,767
|
4,028
|
4,031
|
4,034
|
4,037
|
4,042
|
4,043
|
4,042
|
4,046
|
4,053
|
4,055
|
4,058
|
4,062
|
4,079
|
4,082
|
4,083
|
|
自己株式の取得による支出
|
6,314
|
37
|
-
|
-
|
766
|
4,401
|
-
|
-
|
0
|
1,545
|
-
|
-
|
5,682
|
1,693
|
1,083
|
360
|
980
|
0
|
0
|
0
|
2,867
|
879
|
5,749
|
15,435
|
8,600
|
0
|
5,404
|
0
|
0
|
0
|
-
|
-
|
8,058
|
3,573
|
2,741
|
0
|
0
|
0
|
7
|
1,000
|
1,001
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-12,532
|
-2,586
|
-5,174
|
-11,091
|
-55,123
|
-26,409
|
-24,111
|
-18,823
|
-15,534
|
-16,310
|
-10,275
|
-21,484
|
-31,910
|
-30,363
|
-37,069
|
-46,295
|
-29,986
|
-24,487
|
-18,281
|
-24,038
|
-31,231
|
-24,027
|
-28,176
|
-39,625
|
-25,626
|
-5,105
|
-10,071
|
-4,255
|
-82,322
|
-6,993
|
-7,047
|
-7,499
|
-15,954
|
-11,485
|
-11,745
|
-8,074
|
-8,267
|
46,748
|
-4,262
|
-4,696
|
-4,764
|
-3,770
|
-4,116
|
-2,651
|
-4,213
|
-4,052
|
-4,133
|
-4,164
|
-4,048
|
-4,109
|
-4,302
|
62,798
|
-4,049
|
-3,361
|
-4,794
|
-4,565
|
25,805
|
-4,843
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
153,414
|
33,179
|
51,652
|
59,289
|
119,177
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46.0
|
10.0
|
15.4
|
16.7
|
32.6
|