|
(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
|
2,380
|
2,419
|
2,420
|
2,386
|
2,407
|
2,428
|
2,621
|
2,610
|
2,607
|
2,636
|
2,631
|
7,233
|
10,326
|
10,334
|
10,026
|
9,865
|
9,925
|
10,148
|
11,016
|
11,650
|
11,717
|
11,819
|
11,335
|
10,748
|
11,087
|
11,209
|
11,127
|
11,299
|
11,034
|
11,206
|
10,836
|
10,896
|
11,753
|
12,377
|
12,549
|
12,745
|
13,055
|
12,932
|
12,364
|
12,099
|
12,159
|
12,257
|
11,928
|
11,933
|
14,097
|
13,890
|
13,646
|
13,428
|
13,804
|
14,057
|
13,668
|
12,506
|
10,903
|
10,896
|
11,014
|
11,403
|
11,552
|
11,721
|
|
株式報酬費用
|
906
|
852
|
974
|
972
|
987
|
973
|
1,076
|
905
|
906
|
930
|
988
|
1,360
|
1,101
|
1,108
|
1,174
|
1,510
|
2,972
|
1,173
|
2,197
|
1,752
|
1,697
|
1,378
|
1,840
|
1,045
|
1,463
|
1,916
|
1,793
|
1,666
|
1,749
|
1,205
|
1,631
|
1,991
|
2,095
|
1,879
|
2,181
|
2,320
|
2,254
|
1,548
|
2,622
|
3,292
|
2,895
|
1,993
|
3,077
|
3,812
|
2,949
|
3,386
|
4,770
|
3,748
|
3,749
|
3,785
|
4,750
|
3,886
|
4,151
|
3,888
|
3,810
|
5,838
|
4,650
|
3,759
|
|
営業キャッシュフロー
|
16,963
|
10,822
|
12,655
|
18,568
|
13,138
|
9,420
|
4,353
|
19,431
|
16,088
|
15,820
|
10,240
|
-
|
21,638
|
36,109
|
26,598
|
23,268
|
28,984
|
24,976
|
29,323
|
26,635
|
23,859
|
27,795
|
22,802
|
-
|
33,762
|
31,164
|
25,479
|
21,217
|
32,489
|
39,512
|
22,483
|
26,329
|
42,682
|
32,967
|
22,565
|
44,615
|
35,360
|
47,954
|
40,607
|
35,782
|
39,634
|
44,491
|
7,021
|
48,240
|
41,620
|
41,655
|
34,838
|
34,991
|
46,526
|
67,406
|
33,388
|
44,992
|
51,302
|
52,317
|
36,457
|
47,252
|
65,572
|
67,275
|
|
資本的支出
|
-1,641
|
-1,761
|
-1,401
|
-1,797
|
-4,295
|
-6,390
|
-3,400
|
-1,771
|
-1,473
|
-1,543
|
-1,138
|
-2,366
|
-2,430
|
-7,265
|
-6,368
|
-8,931
|
-12,818
|
-13,183
|
-10,660
|
-4,076
|
-4,065
|
-4,233
|
-2,934
|
-7,885
|
-6,857
|
-9,850
|
-3,735
|
-3,965
|
-5,553
|
-5,917
|
-8,488
|
-6,200
|
-
|
-6,744
|
-5,394
|
-7,871
|
-7,287
|
-13,276
|
-6,312
|
-7,448
|
-8,631
|
-15,058
|
-10,256
|
-10,543
|
-14,994
|
-14,497
|
-9,720
|
-8,232
|
-8,365
|
-11,575
|
-6,910
|
-6,878
|
-9,148
|
-12,725
|
-5,559
|
-6,813
|
-14,903
|
-16,214
|
|
投資キャッシュフロー
|
-1,661
|
-1,763
|
-1,401
|
-1,807
|
-4,296
|
-6,500
|
-3,433
|
-1,954
|
-1,435
|
-1,555
|
-6,665
|
-
|
-2,480
|
68,208
|
-6,755
|
-9,161
|
-12,894
|
-13,467
|
-121,414
|
-4,509
|
-3,244
|
-4,427
|
-4,250
|
-
|
-7,569
|
-9,219
|
-2,264
|
-3,566
|
-20,519
|
-5,642
|
-5,780
|
-101,895
|
4,566
|
-53,116
|
-5,394
|
-8,199
|
-7,787
|
-13,211
|
-6,226
|
-7,294
|
-7,599
|
-14,181
|
-10,072
|
-306,340
|
-85,113
|
-14,489
|
-10,061
|
-3,611
|
-9,276
|
-11,865
|
-6,739
|
-6,857
|
-9,181
|
-36,959
|
-5,912
|
-6,621
|
-14,942
|
-16,416
|
|
配当金の支払額
|
0
|
1
|
5,237
|
0
|
0
|
6,466
|
0
|
0
|
0
|
-
|
7,856
|
0
|
0
|
0
|
9,251
|
0
|
0
|
0
|
10,727
|
0
|
0
|
-7
|
12,069
|
0
|
0
|
0
|
13,421
|
7
|
0
|
4
|
15,135
|
0
|
0
|
0
|
16,704
|
0
|
0
|
1
|
18,700
|
0
|
4
|
19
|
20,703
|
1
|
4
|
5
|
22,867
|
2
|
3
|
0
|
25,555
|
13
|
4
|
4
|
28,263
|
2
|
11
|
11
|
|
自己株式の取得による支出
|
0
|
1
|
964
|
0
|
0
|
735
|
27
|
29
|
30
|
1,839
|
33
|
234
|
0
|
801
|
0
|
21
|
1,110
|
74
|
615
|
863
|
0
|
110
|
611
|
1,130
|
92
|
72
|
786
|
437
|
0
|
171
|
727
|
0
|
20,594
|
0
|
891
|
2,134
|
2,957
|
7,481
|
1,596
|
9,239
|
7,927
|
16,477
|
34,599
|
600
|
46
|
178
|
3,849
|
75
|
101
|
444
|
5,202
|
11
|
163
|
306
|
5,325
|
33,264
|
15,419
|
53,628
|
|
長期借入れによる収入
|
-
|
-
|
178
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
392
|
2,375
|
351
|
344
|
682
|
9
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
8,750
|
8,750
|
8,750
|
8,750
|
8,750
|
9,634
|
7,866
|
8,750
|
8,750
|
8,750
|
8,750
|
8,750
|
16,750
|
8,750
|
210,750
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
4
|
976
|
-4,784
|
125
|
239
|
-5,423
|
3,472
|
4,635
|
4,175
|
4,183
|
-4,962
|
-
|
-52,919
|
-79,009
|
-12,338
|
1,271
|
-6,976
|
-7,799
|
45,852
|
-27,617
|
-21,654
|
-16,035
|
-20,461
|
-
|
-35,711
|
-16,614
|
-21,696
|
3,750
|
-31,465
|
-22,036
|
-31,574
|
77,868
|
-28,669
|
25,760
|
-8,160
|
-34,767
|
-26,692
|
-31,545
|
-27,933
|
-37,794
|
-20,506
|
-15,945
|
-34,845
|
274,539
|
28,386
|
-21,401
|
-33,318
|
-24,759
|
-25,098
|
-70,146
|
-30,023
|
-34,187
|
-34,392
|
-35,213
|
-31,969
|
-28,760
|
-50,833
|
-41,248
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,592
|
30,898
|
40,439
|
50,669
|
51,061
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.5
|
12.3
|
15.8
|
18.9
|
19.4
|