|
(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
|
3Q25
|
4Q25
|
|
株式報酬費用
|
3,155
|
2,468
|
3,147
|
3,382
|
3,461
|
3,441
|
3,610
|
3,908
|
3,979
|
3,299
|
3,783
|
3,931
|
4,536
|
4,405
|
5,089
|
5,384
|
5,302
|
5,355
|
6,506
|
5,600
|
5,200
|
5,442
|
5,670
|
6,000
|
5,000
|
4,390
|
4,572
|
5,600
|
4,600
|
4,553
|
3,693
|
4,800
|
4,800
|
6,619
|
4,900
|
5,200
|
3,988
|
11,112
|
5,395
|
5,022
|
4,887
|
8,700
|
19,600
|
|
営業キャッシュフロー
|
30,310
|
31,825
|
48,189
|
36,579
|
23,654
|
19,055
|
22,540
|
38,806
|
25,236
|
40,052
|
-8,578
|
24,847
|
19,637
|
47,745
|
18,936
|
39,576
|
25,834
|
52,613
|
10,674
|
40,091
|
8,741
|
24,680
|
29,964
|
34,524
|
-
|
24,373
|
29,855
|
-3,641
|
47,055
|
70,072
|
12,826
|
15,603
|
79,098
|
43,549
|
-7,213
|
57,690
|
65,208
|
57,335
|
-2,809
|
45,038
|
46,080
|
-
|
59,201
|
|
資本的支出
|
-8,554
|
-2,582
|
-2,318
|
-11,232
|
-6,938
|
-12,733
|
-4,492
|
-6,633
|
-7,861
|
-11,090
|
-4,499
|
-6,697
|
-10,210
|
-4,579
|
-6,695
|
-4,730
|
-5,351
|
-2,069
|
-5,262
|
-3,601
|
-2,679
|
-2,721
|
-9,557
|
-9,181
|
-4,632
|
-5,572
|
-12,235
|
-14,480
|
-17,332
|
-13,057
|
-8,286
|
-9,572
|
-9,848
|
-9,613
|
-4,822
|
-9,512
|
-9,867
|
-5,196
|
-8,239
|
-6,919
|
-7,373
|
-
|
-3,394
|
|
投資キャッシュフロー
|
-5,223
|
-2,647
|
-2,053
|
-22,424
|
-31,696
|
-21,441
|
1,423
|
-73,878
|
-16,685
|
-40,311
|
4,946
|
5,316
|
-15,338
|
-18,340
|
31,467
|
-26,541
|
-8,734
|
-12,914
|
18,035
|
-62,786
|
21,101
|
-28,492
|
5,879
|
-1,683
|
-
|
-31,017
|
-16,433
|
-6,397
|
44,522
|
-107,831
|
-6,835
|
-8,812
|
-16,670
|
-24,319
|
-12,180
|
-13,072
|
-21,797
|
-19,209
|
-11,851
|
-12,180
|
-27,253
|
-
|
-3,309
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,824
|
5,162
|
5,160
|
5,139
|
5,069
|
5,842
|
5,396
|
5,573
|
5,427
|
6,529
|
5,736
|
6,060
|
5,785
|
7,033
|
6,680
|
6,692
|
6,445
|
7,437
|
6,938
|
6,822
|
6,782
|
7,641
|
7,167
|
7,172
|
7,146
|
8,277
|
7,579
|
7,585
|
7,615
|
8,635
|
8,019
|
7,999
|
-
|
9,981
|
|
自己株式の取得による支出
|
7,832
|
2,484
|
8,078
|
5,463
|
2,782
|
235
|
11,343
|
3,540
|
241
|
354
|
6,518
|
66
|
4,872
|
13,682
|
62,753
|
108
|
2,134
|
32
|
18,990
|
504
|
2,961
|
2,741
|
11,224
|
5,258
|
8,282
|
5,885
|
11,920
|
6,399
|
5,715
|
10,692
|
13,568
|
7,173
|
4,942
|
5,235
|
13,876
|
639
|
5,411
|
18,197
|
11,738
|
7,054
|
6,776
|
-
|
24,652
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
0
|
0
|
0
|
230,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
150,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
3,500
|
2,500
|
7,000
|
10,000
|
5,000
|
168,000
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
121,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
3,750
|
3,750
|
3,750
|
3,750
|
120,000
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
1,875
|
2,812
|
2,813
|
2,813
|
2,813
|
3,750
|
120,000
|
-
|
0
|
|
財務キャッシュフロー
|
-11,450
|
-4,882
|
-14,653
|
-15,256
|
-7,201
|
-21,285
|
-13,946
|
-8,868
|
-13,182
|
-9,391
|
-13,116
|
-9,742
|
-13,309
|
-22,144
|
-41,799
|
-7,022
|
-8,859
|
-6,924
|
127,063
|
-133,528
|
-26,599
|
-9,886
|
-56,393
|
-15,227
|
-
|
-15,563
|
9,685
|
-14,610
|
-13,845
|
-18,739
|
-22,572
|
-15,612
|
-13,474
|
-26,570
|
-23,464
|
-10,347
|
-15,218
|
-27,940
|
-22,567
|
-42,074
|
29,048
|
-
|
14,632
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11,048
|
38,119
|
38,707
|
-
|
55,807
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.4
|
14.9
|
14.7
|
-
|
17.3
|