|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
2Q13
|
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
|
1Q20
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
12,301
|
12,883
|
12,959
|
14,853
|
13,540
|
13,070
|
13,582
|
14,071
|
14,449
|
14,449
|
-
|
16,204
|
15,761
|
14,969
|
13,701
|
13,708
|
13,232
|
13,295
|
13,004
|
12,472
|
12,386
|
11,361
|
11,558
|
10,896
|
10,729
|
10,637
|
10,848
|
10,090
|
10,295
|
10,415
|
9,907
|
8,890
|
7,451
|
9,263
|
-5,387
|
4,779
|
5,277
|
5,317
|
5,347
|
5,458
|
5,472
|
5,173
|
5,175
|
4,987
|
4,821
|
4,617
|
4,193
|
4,226
|
4,084
|
3,810
|
3,426
|
3,328
|
3,216
|
3,305
|
3,514
|
3,471
|
3,721
|
4,968
|
4,448
|
4,336
|
|
株式報酬費用
|
2,414
|
2,399
|
3,280
|
2,665
|
3,543
|
3,419
|
3,040
|
3,344
|
3,477
|
3,651
|
-
|
4,103
|
6,509
|
3,394
|
3,109
|
3,546
|
2,327
|
3,364
|
2,809
|
2,961
|
2,817
|
1,790
|
2,874
|
9,554
|
2,623
|
2,675
|
1,881
|
5,420
|
2,872
|
3,659
|
2,506
|
3,594
|
3,568
|
3,091
|
629
|
2,820
|
3,364
|
3,184
|
495
|
2,581
|
2,157
|
1,830
|
6,147
|
2,142
|
3,828
|
1,502
|
2,155
|
2,120
|
2,207
|
2,092
|
2,717
|
2,810
|
2,772
|
2,632
|
3,345
|
2,841
|
3,339
|
3,491
|
2,975
|
2,941
|
|
営業キャッシュフロー
|
6,486
|
13,810
|
74,802
|
76,468
|
20,475
|
31,526
|
77,313
|
53,015
|
12,275
|
-
|
103,995
|
32,946
|
3,937
|
36,303
|
52,048
|
-25,118
|
15,499
|
50,899
|
87,688
|
20,369
|
8,494
|
46,128
|
42,706
|
12,085
|
1,948
|
37,380
|
36,434
|
-20,458
|
-1,648
|
57,695
|
70,504
|
-29,110
|
-22,204
|
52,505
|
52,654
|
-4,095
|
-4,209
|
13,665
|
12,638
|
8,892
|
11,869
|
29,491
|
-3,941
|
9,403
|
2,519
|
44,731
|
17,814
|
-7,756
|
17,254
|
54,012
|
-3,917
|
15,982
|
30,306
|
44,472
|
8,649
|
7,459
|
39,922
|
55,254
|
15,976
|
13,051
|
|
資本的支出
|
-4,077
|
-4,214
|
-6,552
|
-8,253
|
-5,595
|
-4,857
|
-7,039
|
-5,249
|
-7,689
|
-4,037
|
-
|
-11,257
|
-10,969
|
-11,613
|
-8,018
|
-7,986
|
-4,891
|
-4,357
|
-5,282
|
-5,529
|
-5,475
|
-4,619
|
-4,586
|
-5,139
|
-9,556
|
-8,224
|
-5,276
|
-7,904
|
-4,643
|
-6,169
|
-2,154
|
-7,666
|
-8,001
|
-8,052
|
8,796
|
-3,187
|
-5,062
|
-2,341
|
-2,745
|
-1,905
|
-3,874
|
-2,515
|
-3,293
|
-1,537
|
-2,140
|
-1,447
|
-3,028
|
-2,437
|
-2,926
|
-1,009
|
-1,567
|
-1,585
|
-1,818
|
-6,441
|
-5,857
|
-5,660
|
-4,843
|
-2,980
|
-2,677
|
-3,057
|
|
投資キャッシュフロー
|
-4,344
|
-158,751
|
-7,973
|
-160,242
|
33
|
-21,617
|
-17,155
|
-45,767
|
-6,795
|
-
|
-5,929
|
-9,344
|
232,512
|
9,302
|
29,037
|
-7,761
|
-4,409
|
-4,178
|
-4,924
|
-4,622
|
-16,772
|
-66,268
|
4,528
|
-5,009
|
-9,442
|
-8,224
|
-4,950
|
-35,590
|
-12,299
|
-11,943
|
-2,919
|
-7,655
|
28,199
|
-6,755
|
-2,743
|
213,342
|
178,439
|
-646
|
138
|
-1,858
|
20,843
|
-2,507
|
-3,160
|
-1,507
|
-1,145
|
-1,429
|
-2,535
|
-2,346
|
-2,915
|
19,138
|
-2,594
|
-3,093
|
-1,818
|
-6,441
|
-33,053
|
-5,660
|
-4,391
|
-2,897
|
-3,626
|
-3,057
|
|
配当金の支払額
|
2,716
|
0
|
0
|
0
|
2,748
|
0
|
0
|
0
|
2,911
|
0
|
-
|
2,919
|
0
|
0
|
0
|
2,598
|
0
|
0
|
0
|
2,376
|
0
|
0
|
0
|
2,358
|
0
|
0
|
0
|
2,390
|
0
|
0
|
0
|
2,439
|
0
|
0
|
0
|
2,419
|
0
|
0
|
0
|
2,394
|
0
|
0
|
2,409
|
0
|
0
|
0
|
2,274
|
0
|
0
|
0
|
2,178
|
0
|
0
|
0
|
2,167
|
0
|
0
|
0
|
2,119
|
0
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
20,410
|
0
|
18,872
|
23,801
|
7,142
|
-
|
6,528
|
15,352
|
93,743
|
74,057
|
100,560
|
104,415
|
76,097
|
24,115
|
7,376
|
4,682
|
4,670
|
4,773
|
2,976
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,805
|
-5
|
9,700
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
38,817
|
-
|
-
|
-
|
36,831
|
26,116
|
3,992
|
2,583
|
5,663
|
4,379
|
10,176
|
14,039
|
40,148
|
14,899
|
51,025
|
|
長期借入れによる収入
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
34
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
817
|
139,218
|
-40,683
|
59,140
|
-15,567
|
-2,251
|
-32,679
|
-20,680
|
-5,830
|
-
|
-681
|
-20,123
|
-191,841
|
-70,843
|
-98,185
|
19,143
|
-750
|
-12,447
|
-18,897
|
-6,186
|
-4,839
|
-1,301
|
-6,104
|
-4,989
|
809
|
-3,706
|
-6,612
|
-7,941
|
-251
|
-7,542
|
-2,259
|
-9,588
|
-40,809
|
-12,126
|
-36,994
|
-195,222
|
-1,177
|
-9,999
|
-32,528
|
-1,818
|
-13,233
|
-19,840
|
-3,717
|
-1,915
|
-6,233
|
-40,337
|
-5,688
|
5,475
|
4,536
|
-57,453
|
2,317
|
-4,058
|
-49,663
|
-4,862
|
-12,783
|
-12,286
|
-14,902
|
-41,486
|
-23,497
|
-51,842
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,799
|
35,079
|
52,274
|
13,299
|
9,994
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
22.1
|
31.2
|
9.2
|
6.5
|