|
(単位:千ドル)
|
4Q10
|
1Q11
|
2Q11
|
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
|
1Q26
|
|
減価償却費
|
5,578
|
5,537
|
5,796
|
6,054
|
6,134
|
6,014
|
6,313
|
6,078
|
6,377
|
6,472
|
7,324
|
-2,268
|
3,277
|
4,040
|
4,073
|
4,121
|
4,128
|
4,282
|
4,616
|
4,716
|
4,970
|
5,360
|
5,878
|
5,971
|
6,359
|
7,088
|
7,600
|
8,335
|
9,206
|
9,226
|
9,572
|
9,552
|
9,405
|
9,504
|
9,275
|
9,984
|
11,337
|
10,540
|
10,043
|
10,483
|
10,234
|
10,012
|
10,103
|
10,144
|
11,741
|
12,172
|
12,120
|
11,955
|
12,053
|
12,367
|
12,543
|
12,789
|
12,824
|
13,452
|
14,103
|
13,803
|
14,051
|
13,807
|
13,974
|
20,620
|
26,620
|
26,493
|
|
株式報酬費用
|
1,562
|
1,232
|
1,262
|
1,248
|
928
|
1,139
|
1,122
|
1,170
|
1,171
|
1,157
|
1,277
|
1,006
|
1,137
|
1,249
|
1,332
|
1,114
|
1,120
|
1,255
|
1,314
|
1,132
|
1,078
|
1,329
|
1,360
|
963
|
1,052
|
1,437
|
1,433
|
1,260
|
1,314
|
1,353
|
1,295
|
1,216
|
1,354
|
1,373
|
1,184
|
1,321
|
1,475
|
1,446
|
1,450
|
1,288
|
1,366
|
1,368
|
1,377
|
2,641
|
1,528
|
1,685
|
1,743
|
1,890
|
2,002
|
1,860
|
3,449
|
1,698
|
1,903
|
2,180
|
1,964
|
2,225
|
2,230
|
2,524
|
2,799
|
2,611
|
2,737
|
3,233
|
|
営業キャッシュフロー
|
51,106
|
19,140
|
16,827
|
11,637
|
28,262
|
-518
|
11,383
|
24,098
|
18,201
|
1,653
|
411
|
10,169
|
38,351
|
4,312
|
21,774
|
5,918
|
22,435
|
-398
|
17,257
|
15,071
|
34,585
|
1,340
|
7,739
|
24,163
|
40,617
|
15,736
|
20,919
|
-3,183
|
33,868
|
17,797
|
15,674
|
20,473
|
39,315
|
8,102
|
8,890
|
20,049
|
68,096
|
3,329
|
33,323
|
17,100
|
54,782
|
24,792
|
32,530
|
18,078
|
47,739
|
1,946
|
21,057
|
18,690
|
93,582
|
-9,008
|
3,547
|
34,663
|
47,688
|
8,746
|
10,491
|
36,217
|
72,088
|
34,174
|
24,101
|
73,727
|
112,097
|
68,861
|
|
資本的支出
|
-3,330
|
-2,661
|
-2,975
|
-3,656
|
-4,417
|
-3,087
|
-3,065
|
-4,496
|
-4,106
|
-5,348
|
-4,769
|
-130
|
-3,615
|
-2,135
|
-3,664
|
-2,317
|
-4,598
|
-3,532
|
-4,074
|
-2,951
|
-1,887
|
-2,749
|
-2,535
|
-2,528
|
-6,031
|
-6,989
|
-8,446
|
-7,620
|
-6,673
|
-3,606
|
-6,489
|
-5,444
|
-5,050
|
-8,885
|
-8,540
|
-
|
-
|
-12,647
|
-8,564
|
-7,080
|
-
|
-5,973
|
-7,180
|
-4,734
|
-8,813
|
-14,133
|
-6,582
|
-5,178
|
-6,207
|
-4,791
|
-5,514
|
-6,688
|
-5,384
|
-7,848
|
-8,453
|
-8,648
|
-11,217
|
-5,208
|
-10,142
|
-8,860
|
-12,112
|
-5,902
|
|
投資キャッシュフロー
|
-34,945
|
-5,329
|
-11,906
|
-7,408
|
-6,838
|
-6,033
|
-8,215
|
-8,102
|
-7,462
|
-37,612
|
-8,417
|
-21,627
|
-6,434
|
-3,961
|
119,424
|
-4,578
|
-6,922
|
-5,147
|
-25,993
|
-4,311
|
-4,394
|
-16,870
|
-33,438
|
-5,069
|
-49,193
|
-83,422
|
-8,151
|
-96,472
|
-45,822
|
-5,922
|
-20,150
|
-8,030
|
-7,505
|
6,256
|
-10,974
|
-11,682
|
-108,745
|
167,699
|
-10,921
|
-9,364
|
-6,276
|
-14,035
|
-7,825
|
-7,261
|
-173,320
|
-31,683
|
-9,351
|
-9,810
|
-5,075
|
-7,586
|
-26,538
|
-9,826
|
-8,518
|
-66,969
|
-11,423
|
-11,496
|
-14,751
|
-7,795
|
-13,020
|
-489,385
|
254,411
|
-13,232
|
|
配当金の支払額
|
2,105
|
2,122
|
2,125
|
2,120
|
2,167
|
2,134
|
2,134
|
2,147
|
2,139
|
2,132
|
2,112
|
2,115
|
2,092
|
2,124
|
2,121
|
2,133
|
2,094
|
2,105
|
2,090
|
2,087
|
2,087
|
2,065
|
2,066
|
2,060
|
2,057
|
2,057
|
2,058
|
2,075
|
2,067
|
2,067
|
2,067
|
2,071
|
2,073
|
2,073
|
2,073
|
2,077
|
2,079
|
2,079
|
2,077
|
2,084
|
2,083
|
2,084
|
2,083
|
2,084
|
2,085
|
2,079
|
2,071
|
2,069
|
2,049
|
2,067
|
2,061
|
2,061
|
2,063
|
-
|
-
|
2,060
|
2,061
|
2,064
|
2,066
|
2,066
|
2,066
|
2,072
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
3,607
|
8,363
|
6,363
|
3,519
|
0
|
8,366
|
0
|
3,088
|
1,215
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,997
|
7,881
|
2,000
|
0
|
4,147
|
8,070
|
184
|
0
|
2,064
|
5,125
|
809
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
28,000
|
9,533
|
12,975
|
10,862
|
16,000
|
21,646
|
17,719
|
139,750
|
13,340
|
53,630
|
24,068
|
22,302
|
22,000
|
20,507
|
12,493
|
29,000
|
22,000
|
45,000
|
32,000
|
20,407
|
8,593
|
33,000
|
43,890
|
4,568
|
58,542
|
90,000
|
13,000
|
110,000
|
44,000
|
15,000
|
21,000
|
17,000
|
2,000
|
-
|
-
|
-
|
98,340
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,000
|
-
|
|
長期借入金の返済による支出
|
38,000
|
18,000
|
15,000
|
15,000
|
30,370
|
17,000
|
21,000
|
146,115
|
18,340
|
4,000
|
11,000
|
13,000
|
37,000
|
15,000
|
150,000
|
21,000
|
30,000
|
25,000
|
19,000
|
28,000
|
24,000
|
13,000
|
15,000
|
17,000
|
35,000
|
20,000
|
23,000
|
15,000
|
34,000
|
30,000
|
16,000
|
20,000
|
44,000
|
13,000
|
13,000
|
9,000
|
30,000
|
145,000
|
0
|
0
|
90,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-11,715
|
-10,127
|
-3,663
|
-6,160
|
-16,452
|
2,575
|
-5,736
|
-8,498
|
-13,618
|
38,258
|
12,183
|
7,265
|
-16,112
|
3,383
|
-139,628
|
2,274
|
-18,516
|
11,486
|
7,099
|
-9,265
|
-25,961
|
16,985
|
23,738
|
-15,919
|
21,420
|
67,809
|
-12,036
|
93,016
|
-
|
-17,050
|
3,476
|
-8,517
|
-44,265
|
-6,959
|
183
|
-4,760
|
65,053
|
-137,079
|
-2,077
|
-3,634
|
-91,290
|
-8,609
|
-35,926
|
22,244
|
103,764
|
29,187
|
-11,934
|
863
|
-50,238
|
-29,626
|
18,907
|
-15,428
|
-52,183
|
66,504
|
9,750
|
-20,953
|
-56,074
|
-18,095
|
-26,181
|
434,875
|
-341,058
|
-53,170
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,966
|
13,959
|
64,867
|
99,985
|
62,959
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.7
|
5.3
|
21.9
|
28.4
|
21.7
|