|
(単位:千ドル)
|
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
|
2Q26
|
3Q26
|
|
減価償却費
|
5,907
|
6,465
|
5,682
|
5,432
|
5,486
|
5,753
|
5,872
|
6,029
|
5,847
|
5,814
|
5,868
|
-
|
5,379
|
5,617
|
5,301
|
5,986
|
6,271
|
6,408
|
6,629
|
7,209
|
6,800
|
7,199
|
7,312
|
7,820
|
7,758
|
8,111
|
7,802
|
8,096
|
7,541
|
8,000
|
7,641
|
7,965
|
7,298
|
7,638
|
8,099
|
8,157
|
8,119
|
8,232
|
8,269
|
8,401
|
8,553
|
9,232
|
9,361
|
12,625
|
9,516
|
9,742
|
10,099
|
10,836
|
10,211
|
14,881
|
11,401
|
12,059
|
12,147
|
11,497
|
11,376
|
11,647
|
11,329
|
11,770
|
12,525
|
|
株式報酬費用
|
1,559
|
1,726
|
1,010
|
1,423
|
3,619
|
3,340
|
1,239
|
3,260
|
3,193
|
2,478
|
1,700
|
1,368
|
3,010
|
2,037
|
1,047
|
686
|
3,012
|
2,111
|
1,745
|
1,424
|
3,329
|
2,551
|
1,691
|
1,293
|
3,558
|
2,852
|
1,519
|
1,545
|
2,040
|
3,639
|
2,495
|
2,807
|
1,675
|
3,032
|
2,528
|
1,136
|
2,047
|
4,120
|
2,948
|
3,556
|
2,460
|
3,894
|
2,533
|
2,971
|
1,417
|
3,662
|
3,377
|
4,002
|
2,526
|
4,811
|
3,711
|
3,378
|
3,175
|
5,872
|
4,381
|
3,972
|
3,420
|
4,823
|
3,502
|
|
営業キャッシュフロー
|
3,022
|
14,500
|
38,334
|
26,992
|
-15,346
|
12,887
|
35,911
|
34,988
|
13,020
|
19,393
|
30,376
|
28,043
|
-1,222
|
32,990
|
23,296
|
31,687
|
1,530
|
20,193
|
47,991
|
42,647
|
34,050
|
18,329
|
38,875
|
54,920
|
19,508
|
31,716
|
39,976
|
24,550
|
32,154
|
13,930
|
45,364
|
59,297
|
19,340
|
34,362
|
66,057
|
44,483
|
106,300
|
89,410
|
54,121
|
60,086
|
6,163
|
9,271
|
29,758
|
33,812
|
33,104
|
-2,150
|
96,098
|
78,115
|
25,913
|
30,963
|
48,478
|
52,773
|
52,318
|
15,935
|
57,016
|
62,002
|
36,292
|
50,032
|
89,366
|
|
資本的支出
|
-3,288
|
-4,930
|
-3,300
|
-4,145
|
-5,235
|
-6,402
|
-10,155
|
-4,120
|
-3,216
|
-11,107
|
-8,755
|
-
|
-
|
-
|
-
|
-
|
-6,506
|
-7,443
|
-5,876
|
-4,859
|
-5,209
|
-5,017
|
-5,303
|
-4,775
|
-9,146
|
-7,226
|
-7,766
|
-12,199
|
-15,873
|
-11,053
|
-8,840
|
-12,667
|
-12,299
|
-10,650
|
-12,515
|
-10,571
|
-9,810
|
-5,632
|
-11,280
|
-11,238
|
-19,343
|
-13,971
|
-25,271
|
-17,995
|
-20,999
|
-19,443
|
-16,997
|
-11,373
|
-13,457
|
-13,044
|
-11,533
|
-15,517
|
-15,620
|
-17,149
|
-18,769
|
-22,742
|
-18,461
|
-20,466
|
-17,810
|
|
投資キャッシュフロー
|
-3,323
|
-5,409
|
-4,218
|
-6,144
|
-19,829
|
-39,447
|
-7,496
|
-11,269
|
982
|
-17,928
|
-17,387
|
-10,683
|
-16,288
|
-16,868
|
-19,812
|
-13,705
|
1,334
|
-23,648
|
-5,497
|
-8,759
|
-14,487
|
-19,660
|
-23,881
|
-7,225
|
-29,110
|
-8,026
|
-8,085
|
-10,003
|
-15,182
|
-86,958
|
-12,259
|
-8,168
|
-18,301
|
-14,044
|
1,231
|
-9,651
|
811
|
-22,194
|
-14,297
|
-5,023
|
-19,519
|
-12,953
|
-44,564
|
-1,335
|
-25,938
|
-18,200
|
-13,827
|
-12,155
|
-12,679
|
-12,625
|
-28,725
|
-27,525
|
-17,193
|
-28,333
|
-25,664
|
-27,199
|
-18,819
|
-19,991
|
-98,929
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,117
|
2,110
|
2,104
|
3,161
|
3,139
|
3,119
|
3,155
|
4,142
|
4,097
|
4,055
|
4,057
|
5,025
|
5,004
|
4,923
|
4,946
|
5,401
|
5,385
|
5,337
|
5,311
|
5,695
|
5,666
|
5,625
|
5,653
|
6,103
|
6,127
|
6,112
|
6,039
|
6,490
|
6,450
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
2,975
|
662
|
4,012
|
0
|
1,205
|
5,116
|
7,071
|
6,610
|
6,595
|
11,821
|
6,062
|
13,592
|
16,098
|
16,101
|
9,171
|
9,290
|
10,635
|
14,986
|
13,567
|
6,199
|
5,296
|
10,895
|
11,491
|
19,201
|
15,382
|
10,656
|
7,944
|
3,666
|
5,116
|
6,231
|
12,313
|
10,854
|
12,179
|
8,023
|
-
|
-
|
-
|
43,327
|
35,640
|
15,000
|
25,006
|
14,999
|
5,004
|
0
|
0
|
0
|
10,007
|
10,007
|
20,008
|
12,751
|
33,673
|
19,471
|
11,243
|
13,543
|
12,505
|
809
|
13,737
|
|
財務キャッシュフロー
|
-4,540
|
-1,931
|
-3,604
|
-16,442
|
-4,606
|
600
|
-3,057
|
-4,553
|
-5,273
|
-4,674
|
-8,807
|
-7,936
|
-16,013
|
-16,860
|
-20,142
|
-18,141
|
-12,840
|
-9,371
|
-19,410
|
-19,426
|
-14,878
|
-9,992
|
-10,255
|
-16,472
|
-16,517
|
-24,598
|
-20,307
|
-14,833
|
-15,637
|
31,672
|
-26,299
|
-22,523
|
-19,889
|
-14,953
|
-18,452
|
62,702
|
-35,269
|
-51,103
|
-1,471
|
-53,211
|
-44,675
|
-36,053
|
-41,560
|
-22,273
|
-13,835
|
-12,102
|
-7,957
|
-3,245
|
-19,904
|
-23,979
|
-20,593
|
-16,751
|
-34,315
|
-27,378
|
-19,515
|
-21,404
|
-27,716
|
-9,839
|
-23,434
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,247
|
39,260
|
17,831
|
29,566
|
71,556
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
6.9
|
3.6
|
5.7
|
13.2
|