|
(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
|
357
|
357
|
412
|
464
|
528
|
558
|
581
|
298
|
498
|
499
|
491
|
470
|
472
|
447
|
580
|
576
|
484
|
434
|
592
|
517
|
525
|
556
|
607
|
591
|
674
|
705
|
669
|
650
|
658
|
625
|
740
|
763
|
792
|
829
|
758
|
855
|
1,083
|
1,070
|
918
|
964
|
823
|
611
|
888
|
725
|
976
|
658
|
858
|
87
|
624
|
495
|
753
|
525
|
800
|
395
|
780
|
873
|
833
|
540
|
|
営業キャッシュフロー
|
-2,755
|
18,747
|
14,440
|
9,692
|
-15,378
|
-3,287
|
23,773
|
13,023
|
29,235
|
14,819
|
1,422
|
-484
|
-681
|
2,436
|
9,298
|
19,576
|
19,325
|
3,367
|
23,092
|
-2,442
|
7,694
|
30,389
|
16,878
|
4,903
|
21,776
|
15,828
|
21,536
|
1,231
|
35,668
|
24,441
|
20,994
|
-2,297
|
18,677
|
36,061
|
-2,826
|
17,746
|
3,258
|
18,300
|
-3,366
|
62,792
|
47,494
|
-6,108
|
38,562
|
13,038
|
20,245
|
41,161
|
11,094
|
-20,996
|
29,855
|
11,650
|
1,948
|
11,181
|
25,719
|
18,820
|
8,450
|
11,342
|
39,620
|
20,898
|
|
資本的支出
|
-998
|
-1,407
|
-1,652
|
-1,801
|
-1,060
|
-597
|
-427
|
-410
|
-341
|
-313
|
-1,291
|
-1,390
|
-634
|
-1,911
|
-1,226
|
-1,118
|
-1,118
|
-2,259
|
-1,177
|
-639
|
-762
|
-504
|
-733
|
-514
|
-937
|
-595
|
-811
|
-864
|
-645
|
-1,654
|
-1,655
|
-316
|
-797
|
-364
|
-628
|
-297
|
-406
|
-2,075
|
-911
|
-917
|
-338
|
-1,324
|
-834
|
-1,647
|
-1,343
|
-2,315
|
-1,144
|
-1,876
|
-504
|
-1,524
|
-626
|
-1,620
|
-1,273
|
-482
|
-88
|
-401
|
-344
|
-1,172
|
|
投資キャッシュフロー
|
-22,594
|
-81,435
|
20,318
|
-22,987
|
4,166
|
23,840
|
-110
|
-31,293
|
-37,564
|
-115,095
|
23,719
|
-66,795
|
-146,336
|
-167,960
|
-4,046
|
-60,229
|
4,498
|
-106,108
|
-73,735
|
-28,908
|
-272,342
|
-250,392
|
-6,230
|
31,535
|
-84,550
|
-120,461
|
-39,093
|
-104,549
|
-106,755
|
-231,434
|
-100,492
|
34,052
|
39,128
|
-132,803
|
-201,280
|
-211,221
|
34,328
|
113,933
|
-62,738
|
-210,358
|
-16,753
|
48,950
|
-37,443
|
-275,274
|
-411,044
|
-275,280
|
-167,367
|
-139,462
|
-216,697
|
-27,314
|
-26,711
|
62,508
|
141,289
|
54,218
|
358,958
|
-107,992
|
34,697
|
19,766
|
|
配当金の支払額
|
3,598
|
3,602
|
3,604
|
3,784
|
3,789
|
3,956
|
3,963
|
4,185
|
4,145
|
4,335
|
4,511
|
4,974
|
4,865
|
5,372
|
5,381
|
5,853
|
5,742
|
5,794
|
5,803
|
6,314
|
6,174
|
6,346
|
6,372
|
6,635
|
6,560
|
6,733
|
6,739
|
7,607
|
7,510
|
7,456
|
8,153
|
8,303
|
8,866
|
8,867
|
8,883
|
8,952
|
8,832
|
8,832
|
9,012
|
9,254
|
9,042
|
9,041
|
9,396
|
9,629
|
9,317
|
9,305
|
9,649
|
9,863
|
9,551
|
9,568
|
9,549
|
9,729
|
9,560
|
9,559
|
10,800
|
10,981
|
10,821
|
10,723
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,322
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
896
|
0
|
8,741
|
0
|
0
|
73
|
-
|
-
|
-
|
-
|
-
|
-
|
6,436
|
629
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
21,390
|
81,922
|
-37,767
|
-101
|
-5,869
|
18,563
|
-17,279
|
2,903
|
64,590
|
45,665
|
-2,301
|
108,311
|
87,829
|
155,873
|
3,431
|
35,713
|
2,158
|
90,298
|
47,909
|
56,366
|
273,907
|
198,628
|
-4,465
|
-30,486
|
74,022
|
56,376
|
22,636
|
150,008
|
12,246
|
224,617
|
77,582
|
-3,500
|
-31,515
|
89,093
|
250,920
|
231,546
|
-48,911
|
-141,980
|
34,579
|
109,029
|
137,441
|
-164,737
|
48,484
|
132,763
|
425,015
|
219,702
|
176,131
|
150,494
|
171,535
|
-7,161
|
40,167
|
-71,746
|
-63,796
|
-169,892
|
-361,058
|
144,135
|
-49,710
|
-129,261
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,338
|
8,362
|
10,941
|
39,276
|
19,726
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.4
|
10.5
|
13.9
|
48.5
|
25.0
|