|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
4,837
|
4,744
|
4,600
|
4,662
|
4,849
|
4,804
|
5,269
|
6,053
|
5,545
|
5,897
|
5,442
|
5,314
|
5,458
|
5,569
|
5,893
|
6,088
|
6,167
|
6,309
|
6,328
|
6,287
|
6,231
|
6,057
|
6,180
|
6,295
|
6,654
|
6,378
|
6,380
|
6,258
|
6,380
|
6,381
|
6,399
|
6,421
|
6,787
|
6,951
|
6,813
|
6,927
|
6,709
|
6,679
|
6,658
|
6,511
|
6,618
|
6,849
|
7,012
|
7,254
|
6,809
|
6,806
|
7,009
|
6,797
|
6,845
|
6,994
|
7,903
|
7,117
|
|
株式報酬費用
|
70
|
71
|
70
|
77
|
91
|
91
|
91
|
94
|
102
|
88
|
96
|
101
|
101
|
101
|
101
|
104
|
111
|
111
|
111
|
117
|
126
|
127
|
127
|
125
|
138
|
148
|
119
|
135
|
159
|
158
|
159
|
172
|
173
|
198
|
197
|
220
|
248
|
247
|
242
|
251
|
226
|
228
|
223
|
208
|
160
|
189
|
188
|
188
|
201
|
203
|
202
|
211
|
222
|
218
|
213
|
213
|
236
|
274
|
|
営業キャッシュフロー
|
5,467
|
5,575
|
7,007
|
7,609
|
7,827
|
8,340
|
7,622
|
8,031
|
7,350
|
8,291
|
6,966
|
-
|
8,594
|
8,907
|
8,229
|
9,586
|
9,485
|
10,878
|
9,094
|
10,915
|
9,743
|
10,981
|
9,494
|
10,849
|
13,284
|
12,378
|
10,759
|
-
|
10,033
|
9,687
|
8,633
|
12,818
|
10,280
|
10,921
|
10,137
|
13,068
|
9,570
|
11,435
|
11,250
|
14,146
|
10,798
|
11,531
|
11,704
|
13,236
|
9,576
|
12,289
|
10,068
|
12,254
|
10,162
|
10,455
|
11,738
|
12,127
|
9,893
|
13,153
|
11,611
|
13,685
|
10,199
|
13,597
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-16,765
|
0
|
0
|
0
|
-9,910
|
-18,033
|
-24,250
|
-8,196
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-13,605
|
-15
|
0
|
0
|
-
|
-
|
-
|
-22
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-15,349
|
26,402
|
-7,120
|
-665
|
-1,204
|
424
|
-705
|
-5,862
|
-5,570
|
-1,377
|
-7,897
|
-
|
-10,165
|
15,041
|
-20,459
|
907
|
-335
|
-24,422
|
-16,781
|
-20,234
|
-27,204
|
-10,615
|
42,298
|
-2,490
|
-257
|
-90
|
2,180
|
-
|
-2,679
|
-1,456
|
-1,838
|
-1,123
|
-4,908
|
-8,603
|
-6,989
|
-4,321
|
-5,482
|
-10,416
|
-12,218
|
-11,027
|
-17,910
|
16,730
|
-18,318
|
-7,480
|
-5,444
|
-5,428
|
-5,408
|
-3,481
|
-10,956
|
735
|
-8,945
|
-722
|
-1,497
|
-2,712
|
-1,897
|
-8,786
|
-1,750
|
-2,523
|
|
配当金の支払額
|
7,662
|
7,726
|
7,728
|
7,799
|
7,801
|
7,867
|
7,867
|
7,937
|
7,938
|
8,009
|
8,050
|
8,100
|
8,100
|
8,377
|
8,446
|
8,500
|
8,500
|
8,595
|
8,596
|
8,800
|
8,800
|
8,907
|
8,907
|
9,000
|
9,000
|
9,133
|
-
|
-
|
9,200
|
9,279
|
9,279
|
0
|
18,721
|
9,411
|
9,424
|
9,500
|
9,500
|
9,573
|
9,600
|
9,600
|
9,600
|
9,732
|
9,700
|
9,800
|
9,800
|
9,877
|
9,900
|
10,000
|
9,900
|
9,965
|
10,000
|
10,200
|
10,100
|
10,194
|
10,200
|
10,300
|
10,300
|
10,328
|
|
財務キャッシュフロー
|
9,929
|
-21,115
|
-7,747
|
-7,522
|
-6,683
|
-8,867
|
-6,644
|
-2,393
|
-1,800
|
-6,654
|
1,181
|
-
|
126
|
-23,826
|
12,320
|
-10,094
|
-9,849
|
13,787
|
8,109
|
9,710
|
16,736
|
-418
|
-51,655
|
-8,317
|
-13,188
|
-12,849
|
-12,117
|
-
|
-8,014
|
-8,267
|
-5,799
|
-11,655
|
-4,929
|
-2,723
|
-3,591
|
-8,072
|
-4,110
|
-1,597
|
1,397
|
443
|
6,726
|
-15,104
|
-7,011
|
-6,236
|
-4,429
|
-7,349
|
-4,154
|
-7,434
|
-306
|
-11,337
|
-3,308
|
-13,525
|
-7,601
|
-9,716
|
-9,837
|
-5,319
|
-8,087
|
-11,304
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|