|
(単位:千ドル)
|
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
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
6,397
|
6,357
|
6,355
|
6,620
|
-
|
6,790
|
7,074
|
7,434
|
-
|
7,688
|
7,903
|
8,008
|
8,061
|
7,981
|
8,006
|
8,026
|
8,343
|
8,170
|
8,591
|
8,765
|
9,010
|
8,728
|
9,703
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
246
|
294
|
275
|
350
|
327
|
507
|
409
|
542
|
412
|
524
|
525
|
589
|
438
|
526
|
483
|
616
|
541
|
518
|
537
|
680
|
640
|
748
|
681
|
811
|
808
|
953
|
961
|
960
|
984
|
972
|
959
|
1,075
|
1,224
|
1,299
|
1,133
|
989
|
1,174
|
1,244
|
1,026
|
982
|
947
|
1,083
|
1,267
|
1,134
|
785
|
1,239
|
1,313
|
1,383
|
-
|
1,480
|
1,728
|
1,633
|
1,379
|
1,125
|
1,628
|
1,827
|
1,740
|
1,479
|
|
営業キャッシュフロー
|
29,176
|
20,668
|
9,390
|
22,433
|
36,934
|
17,262
|
11,293
|
25,145
|
32,848
|
31,278
|
7,809
|
30,048
|
37,407
|
25,112
|
6,116
|
37,378
|
36,667
|
20,918
|
7,383
|
43,047
|
49,877
|
26,400
|
14,362
|
-
|
-
|
26,107
|
15,790
|
43,390
|
38,080
|
32,811
|
17,448
|
50,904
|
46,336
|
33,569
|
8,701
|
24,350
|
25,523
|
21,304
|
5,477
|
46,787
|
27,931
|
5,454
|
-31,889
|
-3,212
|
55,709
|
21,410
|
14,261
|
70,273
|
45,533
|
48,953
|
12,745
|
65,048
|
-
|
35,162
|
12,310
|
51,225
|
66,429
|
35,963
|
|
資本的支出
|
-9,055
|
-8,869
|
-12,202
|
-9,006
|
-12,723
|
-7,481
|
-8,076
|
-11,397
|
-8,867
|
-9,317
|
-11,508
|
-10,521
|
-7,485
|
-10,855
|
-9,788
|
-15,591
|
-13,862
|
-13,304
|
-10,431
|
-13,486
|
-11,488
|
-11,399
|
-21,584
|
-24,168
|
-15,029
|
-14,623
|
-11,658
|
-17,063
|
-16,678
|
-11,837
|
-14,514
|
-15,785
|
-14,992
|
-17,605
|
-19,380
|
-10,652
|
-10,180
|
-9,676
|
-9,153
|
-15,627
|
-19,122
|
-16,100
|
-19,206
|
-28,925
|
-23,060
|
-30,910
|
-18,214
|
-27,348
|
-
|
-19,930
|
-16,696
|
-19,745
|
-17,198
|
-19,065
|
-19,465
|
-22,734
|
-21,609
|
-19,003
|
|
投資キャッシュフロー
|
-21,003
|
-13,522
|
-10,498
|
-1,701
|
16,403
|
-87,019
|
12,055
|
-40,621
|
-5,252
|
-19,811
|
-30,978
|
-27,939
|
-7,384
|
-10,743
|
-8,629
|
7,520
|
-17,991
|
-32,926
|
-15,294
|
-17,893
|
-8,489
|
-18,849
|
-63,066
|
-
|
-
|
-25,319
|
-17,103
|
-12,666
|
-18,051
|
-11,884
|
-10,190
|
-14,301
|
-6,988
|
-46,857
|
-20,700
|
13,525
|
9,569
|
17,367
|
6,421
|
-1,932
|
-11,917
|
-8,669
|
-14,522
|
-249,668
|
-23,308
|
-26,881
|
-16,146
|
-27,371
|
-
|
-19,848
|
-16,626
|
-26,427
|
-14,765
|
-18,934
|
-18,974
|
-10,522
|
-21,621
|
-18,146
|
|
配当金の支払額
|
-
|
2,200
|
2,440
|
2,452
|
2,457
|
3,004
|
2,445
|
3,008
|
3,011
|
2,988
|
5,978
|
5,983
|
5,975
|
5,972
|
6,724
|
6,729
|
6,729
|
6,723
|
7,283
|
7,261
|
7,256
|
7,280
|
7,853
|
7,859
|
7,867
|
7,838
|
8,401
|
8,413
|
8,414
|
8,438
|
9,387
|
9,405
|
9,414
|
9,447
|
10,867
|
10,879
|
10,860
|
10,876
|
10,900
|
10,943
|
12,066
|
12,080
|
12,083
|
12,136
|
12,138
|
13,453
|
13,461
|
13,475
|
-
|
14,209
|
14,235
|
14,249
|
14,264
|
15,178
|
15,193
|
15,204
|
15,176
|
15,552
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
2,763
|
0
|
4,435
|
7,302
|
-
|
-
|
-
|
1,601
|
1,670
|
444
|
0
|
5,897
|
3,115
|
8,643
|
3,507
|
0
|
-
|
-
|
1,692
|
14,855
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
3,000
|
42,000
|
|
財務キャッシュフロー
|
253
|
-444
|
-1,864
|
-2,426
|
-9,066
|
-4,155
|
-1,658
|
-7,210
|
-9,337
|
-2,992
|
-5,155
|
-11,871
|
-5,417
|
-6,583
|
-6,262
|
-6,696
|
-10,204
|
-9,265
|
-14,691
|
-9,207
|
-4,410
|
-6,390
|
-7,389
|
-
|
-
|
-7,675
|
-5,792
|
-8,696
|
-5,173
|
-6,817
|
-5,249
|
-7,771
|
-2,989
|
-9,065
|
-14,089
|
-10,983
|
-9,327
|
-6,572
|
-1,795
|
-7,222
|
-9,084
|
-11,448
|
-1,085
|
113,027
|
-78,275
|
24,793
|
-10,719
|
-20,324
|
-18,689
|
-29,813
|
-2,225
|
-16,118
|
-
|
-13,848
|
-18,758
|
-15,047
|
-17,054
|
-58,354
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
16,097
|
-7,155
|
28,491
|
44,820
|
16,960
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
4.4
|
-2.0
|
6.3
|
10.9
|
4.9
|