|
(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
|
24,871
|
29,582
|
22,235
|
22,525
|
21,805
|
29,534
|
22,340
|
22,336
|
23,748
|
30,016
|
22,574
|
22,280
|
21,349
|
28,454
|
21,271
|
20,860
|
20,799
|
27,370
|
20,505
|
20,330
|
21,263
|
28,514
|
20,817
|
20,983
|
22,530
|
27,987
|
21,179
|
20,361
|
19,412
|
19,157
|
13,955
|
13,194
|
13,116
|
17,169
|
12,690
|
12,786
|
12,536
|
16,728
|
12,282
|
12,141
|
11,647
|
14,571
|
10,696
|
10,389
|
10,844
|
12,496
|
11,545
|
16,713
|
15,346
|
19,402
|
14,598
|
14,460
|
13,827
|
18,473
|
13,906
|
13,827
|
13,570
|
18,270
|
12,217
|
12,844
|
14,983
|
13,609
|
|
株式報酬費用
|
3,041
|
2,666
|
2,306
|
1,783
|
1,307
|
2,022
|
1,540
|
1,439
|
1,882
|
4,062
|
3,537
|
2,450
|
1,343
|
3,801
|
2,547
|
1,781
|
2,230
|
3,885
|
3,482
|
2,674
|
2,379
|
4,088
|
3,813
|
1,319
|
2,235
|
3,814
|
2,921
|
2,120
|
2,561
|
2,937
|
3,211
|
1,682
|
1,316
|
1,909
|
2,799
|
1,881
|
1,485
|
3,184
|
2,681
|
1,747
|
-3,218
|
1,231
|
1,605
|
502
|
710
|
1,018
|
2,916
|
1,607
|
1,581
|
3,534
|
2,398
|
2,059
|
3,214
|
4,820
|
3,841
|
2,357
|
2,453
|
3,689
|
996
|
2,127
|
1,426
|
4,159
|
|
営業キャッシュフロー
|
16,157
|
45,805
|
36,039
|
10,172
|
32,244
|
27,792
|
41,796
|
41,994
|
25,148
|
89,965
|
31,640
|
45,683
|
31,584
|
23,652
|
27,300
|
62,971
|
87,099
|
47,347
|
43,573
|
74,225
|
61,730
|
44,909
|
35,544
|
66,246
|
-12,517
|
70,955
|
55,199
|
13,753
|
31,930
|
53,730
|
-24,453
|
30,091
|
44,687
|
37,601
|
23,215
|
55,977
|
51,612
|
22,687
|
36,240
|
31,241
|
53,357
|
62,251
|
16,293
|
71,337
|
51,241
|
34,051
|
33,777
|
35,984
|
59,070
|
62,472
|
31,636
|
87,963
|
32,935
|
-22,675
|
16,654
|
45,284
|
29,553
|
105,656
|
-36,766
|
59,736
|
33,732
|
30,546
|
|
資本的支出
|
-33,437
|
-46,887
|
-27,242
|
-25,356
|
-29,827
|
-26,945
|
-13,664
|
-15,596
|
-23,995
|
-21,394
|
-20,360
|
-16,217
|
-26,719
|
-21,310
|
-9,886
|
-12,629
|
-16,700
|
-19,885
|
-13,074
|
-21,873
|
-31,394
|
-31,543
|
-19,755
|
-23,673
|
-21,644
|
-20,865
|
-12,550
|
-13,795
|
-20,243
|
-10,793
|
-7,554
|
-7,383
|
-6,615
|
-11,183
|
-7,008
|
-6,850
|
-22,608
|
-7,202
|
-5,575
|
-3,959
|
-2,792
|
-7,076
|
-15,852
|
-12,229
|
-5,851
|
-9,401
|
-11,380
|
-13,568
|
-12,126
|
-24,028
|
-13,168
|
-32,641
|
-18,285
|
-38,829
|
-22,242
|
-24,697
|
-29,706
|
-35,099
|
-12,670
|
-22,524
|
-17,930
|
-23,218
|
|
投資キャッシュフロー
|
-4,488
|
20,795
|
-47,700
|
5,171
|
-14,068
|
-38,845
|
-25,747
|
-17,193
|
269
|
-24,315
|
-21,179
|
6,170
|
5,385
|
-19,557
|
-1,651
|
-5,096
|
-16,675
|
-13,639
|
-14,945
|
-24,384
|
-31,505
|
-27,256
|
-17,902
|
-22,612
|
-36,628
|
-19,682
|
21,431
|
15,793
|
15,797
|
-1,818
|
13,064
|
29,547
|
24,868
|
-4,263
|
-3,881
|
9,094
|
-14,769
|
32,364
|
-2,763
|
-58
|
-420
|
-637
|
-15,081
|
-10,322
|
5,111
|
-6,837
|
-591,345
|
-6,213
|
25,807
|
15,684
|
-5,954
|
15,758
|
16,731
|
-36,574
|
-19,280
|
-12,434
|
-1,083
|
-26,084
|
-6,387
|
-29,719
|
-12,496
|
-5,877
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,592
|
10,173
|
9,748
|
9,782
|
12,962
|
12,500
|
11,732
|
11,731
|
11,736
|
11,634
|
11,239
|
10,803
|
10,305
|
10,310
|
10,314
|
10,250
|
9,412
|
9,054
|
0
|
9,072
|
9,089
|
9,041
|
9,756
|
9,436
|
9,257
|
9,269
|
9,263
|
9,198
|
9,154
|
9,064
|
8,980
|
8,692
|
8,652
|
8,515
|
8,466
|
8,339
|
8,308
|
8,306
|
0
|
0
|
-
|
|
自己株式の取得による支出
|
47,000
|
50,000
|
25,000
|
63,050
|
55,049
|
6,901
|
0
|
0
|
23,112
|
26,888
|
13,577
|
51,687
|
40,681
|
84,318
|
121,135
|
78,805
|
39,608
|
104,669
|
69,446
|
80,553
|
65,495
|
100,000
|
150,000
|
0
|
34,645
|
115,354
|
207,333
|
11,674
|
0
|
0
|
100,000
|
100,000
|
125,634
|
14,362
|
0
|
38
|
123,254
|
155,576
|
0
|
0
|
0
|
-
|
-
|
59,399
|
75,601
|
-
|
-
|
-
|
-
|
14,999
|
17,622
|
27,810
|
29,598
|
25,000
|
15,000
|
14,999
|
15,001
|
4,999
|
0
|
0
|
-3
|
-
|
|
長期借入れによる収入
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
0
|
0
|
0
|
0
|
200,000
|
0
|
0
|
-
|
-
|
300,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
5,211
|
5,380
|
5,282
|
5,271
|
5,177
|
165,305
|
5,235
|
5,243
|
163
|
10,330
|
180,219
|
2,713
|
137
|
5,279
|
2,717
|
190,221
|
180
|
8,479
|
4,586
|
6,586
|
6,503
|
14,438
|
14,362
|
14,362
|
14,242
|
14,208
|
268,418
|
11,045
|
10,936
|
10,907
|
10,850
|
10,854
|
304,539
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-13,932
|
-60,677
|
9,843
|
-18,029
|
-18,778
|
13,273
|
-18,385
|
-25,294
|
-27,763
|
-64,577
|
-9,801
|
-52,272
|
-37,112
|
-3,811
|
-26,470
|
-57,093
|
-69,742
|
-35,481
|
-27,058
|
-42,473
|
-30,196
|
-28,264
|
-15,988
|
-45,784
|
59,582
|
-62,213
|
-76,362
|
-28,343
|
-47,624
|
-54,917
|
-271,178
|
-60,310
|
-59,124
|
-31,743
|
-22,044
|
-54,214
|
102,271
|
-168,326
|
97,421
|
-3,454
|
-12,930
|
-9,959
|
-181,013
|
-67,348
|
-85,225
|
-12,316
|
553,735
|
-21,489
|
-41,752
|
-32,578
|
-84,464
|
-44,537
|
-45,779
|
-44,124
|
-30,931
|
-31,069
|
-25,061
|
-29,106
|
-15,888
|
-7,498
|
-7,534
|
-113,185
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,557
|
-49,436
|
37,212
|
15,802
|
7,328
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.0
|
-14.7
|
11.2
|
4.8
|
2.1
|