|
(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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
5,053
|
5,453
|
6,381
|
5,980
|
6,850
|
6,454
|
6,552
|
6,901
|
6,935
|
7,112
|
7,240
|
7,680
|
8,555
|
9,121
|
9,802
|
10,053
|
10,808
|
10,961
|
10,943
|
11,247
|
11,530
|
12,447
|
12,241
|
13,289
|
14,326
|
14,871
|
15,275
|
17,201
|
17,263
|
17,787
|
18,449
|
18,666
|
18,767
|
19,476
|
24,614
|
24,185
|
24,567
|
24,614
|
24,516
|
26,754
|
28,941
|
32,109
|
31,812
|
31,907
|
32,247
|
33,246
|
32,499
|
33,050
|
33,269
|
32,950
|
32,689
|
32,039
|
31,272
|
29,693
|
29,542
|
30,323
|
30,485
|
30,881
|
|
株式報酬費用
|
1,143
|
1,235
|
1,319
|
1,750
|
1,634
|
1,615
|
3,155
|
2,689
|
2,380
|
2,615
|
2,625
|
2,652
|
2,632
|
2,908
|
3,063
|
4,006
|
3,915
|
3,059
|
3,140
|
4,134
|
4,147
|
3,999
|
3,902
|
5,410
|
5,730
|
4,994
|
5,543
|
4,219
|
4,090
|
213
|
3,733
|
4,115
|
4,213
|
4,016
|
3,295
|
4,109
|
6,242
|
4,856
|
7,436
|
6,423
|
6,436
|
6,866
|
6,517
|
7,184
|
6,863
|
3,131
|
4,695
|
4,385
|
4,947
|
4,202
|
4,327
|
4,974
|
4,660
|
4,692
|
4,933
|
6,016
|
5,919
|
5,821
|
|
営業キャッシュフロー
|
5,873
|
20,552
|
3,160
|
45,401
|
-3,974
|
28,102
|
-1,052
|
34,091
|
28,632
|
-
|
27,310
|
28,485
|
11,169
|
40,056
|
7,133
|
29,226
|
8,392
|
50,267
|
43,511
|
89,502
|
31,095
|
39,299
|
22,756
|
74,988
|
11,115
|
46,224
|
-5,103
|
84,032
|
28,663
|
49,016
|
52,585
|
127,530
|
29,427
|
59,983
|
44,759
|
57,342
|
110,386
|
18,913
|
4,847
|
19,012
|
-11,566
|
-123,866
|
134,926
|
213,045
|
137,536
|
117,007
|
74,676
|
198,889
|
115,698
|
137,966
|
-7,654
|
192,936
|
78,406
|
106,596
|
42,718
|
112,219
|
97,167
|
78,872
|
|
資本的支出
|
-7,178
|
-6,596
|
-5,684
|
-7,470
|
-8,856
|
-10,016
|
-8,938
|
-8,607
|
-8,535
|
-6,515
|
-6,824
|
-11,088
|
-12,120
|
-12,426
|
-8,593
|
-6,075
|
-7,140
|
-7,181
|
-6,271
|
-6,700
|
-8,956
|
-22,744
|
-12,020
|
-31,256
|
-17,066
|
-26,879
|
-26,004
|
-28,535
|
-37,983
|
-27,305
|
-24,442
|
-11,344
|
-11,981
|
-10,435
|
-7,955
|
-6,594
|
-14,114
|
-28,683
|
-20,957
|
-21,048
|
-31,867
|
-24,662
|
-42,037
|
-28,800
|
-32,911
|
-26,893
|
-17,159
|
-16,923
|
-15,978
|
-12,149
|
-8,608
|
-12,720
|
-10,062
|
-10,943
|
-9,038
|
-12,736
|
-16,297
|
-14,573
|
|
投資キャッシュフロー
|
-48,600
|
-7,873
|
-6,823
|
-5,729
|
-5,622
|
-10,024
|
-8,936
|
-10,038
|
-7,293
|
-
|
-52,778
|
-44,591
|
-28,792
|
-17,913
|
-11,425
|
-26,556
|
-23,016
|
-5,119
|
-24,288
|
-22,820
|
-8,839
|
-35,760
|
-22,510
|
-88,385
|
-17,080
|
-17,900
|
-164,454
|
-42,516
|
-41,128
|
-54,697
|
-24,381
|
-19,684
|
-57,261
|
-402,508
|
-101,749
|
-3,417
|
-14,434
|
-112,701
|
-24,341
|
-122,088
|
-70,443
|
-64,346
|
-92,345
|
-28,077
|
-36,898
|
-84,470
|
-21,449
|
-34,140
|
-16,038
|
-12,121
|
-8,435
|
-32,298
|
-9,833
|
-10,532
|
-42,040
|
-81,310
|
1,714
|
-25,431
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,371
|
-
|
12,442
|
12,445
|
12,459
|
13,711
|
13,858
|
15,127
|
15,129
|
15,156
|
14,999
|
16,267
|
16,267
|
16,280
|
16,321
|
16,349
|
18,865
|
18,866
|
18,939
|
22,739
|
22,747
|
22,746
|
22,870
|
26,702
|
26,701
|
26,453
|
26,563
|
26,591
|
26,590
|
26,592
|
26,721
|
26,734
|
26,736
|
29,280
|
29,352
|
29,036
|
27,827
|
27,828
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28,255
|
38,083
|
62,233
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
7,425
|
-7,567
|
620
|
-699
|
-334
|
-40,723
|
4,084
|
3,789
|
-343
|
-
|
-34,680
|
9,978
|
17,623
|
-22,143
|
32,215
|
-18,815
|
10,094
|
-40,095
|
-3,611
|
-16,039
|
-5,756
|
-12,429
|
-22,035
|
-13,023
|
-12,234
|
-22,037
|
148,501
|
-28,658
|
12,864
|
2,359
|
-28,564
|
-59,936
|
-6,325
|
349,796
|
119,845
|
-87,752
|
-91,299
|
73,254
|
33,987
|
134,815
|
55,384
|
180,377
|
-49,316
|
-185,074
|
-130,540
|
-9,941
|
-76,824
|
-166,495
|
-90,128
|
-92,737
|
-26,447
|
-52,646
|
-38,095
|
-91,033
|
66,871
|
-70,973
|
-92,114
|
-29,275
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,653
|
33,680
|
99,483
|
80,870
|
64,299
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.9
|
3.2
|
9.0
|
7.8
|
6.9
|