|
(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
|
5,752
|
6,006
|
6,022
|
5,803
|
6,243
|
6,380
|
6,799
|
8,078
|
7,587
|
7,744
|
8,424
|
7,933
|
8,217
|
8,857
|
9,098
|
9,549
|
9,631
|
10,035
|
9,736
|
10,367
|
10,813
|
10,732
|
11,765
|
11,319
|
11,839
|
12,140
|
12,498
|
12,858
|
13,227
|
13,776
|
14,032
|
14,496
|
14,839
|
15,489
|
17,001
|
17,657
|
18,410
|
19,467
|
19,721
|
19,706
|
20,278
|
19,979
|
20,197
|
20,715
|
20,100
|
19,260
|
18,841
|
18,836
|
18,390
|
18,145
|
17,902
|
17,767
|
17,742
|
17,496
|
17,124
|
17,010
|
15,591
|
15,275
|
15,286
|
|
株式報酬費用
|
618
|
1,084
|
479
|
514
|
609
|
1,144
|
659
|
672
|
793
|
1,460
|
675
|
623
|
755
|
1,545
|
585
|
379
|
516
|
1,366
|
431
|
437
|
642
|
1,330
|
258
|
253
|
488
|
714
|
808
|
848
|
1,084
|
981
|
1,085
|
872
|
925
|
962
|
968
|
945
|
904
|
611
|
613
|
263
|
755
|
1,117
|
1,258
|
1,200
|
1,153
|
1,891
|
1,155
|
1,452
|
539
|
1,384
|
590
|
1,795
|
664
|
833
|
1,185
|
2,031
|
984
|
214
|
1,102
|
|
営業キャッシュフロー
|
28,934
|
9,281
|
32,827
|
11,584
|
18,779
|
10,850
|
33,543
|
21,264
|
33,533
|
13,387
|
28,113
|
18,910
|
34,106
|
20,570
|
33,940
|
37,733
|
31,621
|
13,856
|
36,264
|
44,763
|
21,709
|
46,437
|
33,608
|
28,181
|
41,441
|
33,643
|
22,025
|
-
|
50,171
|
25,845
|
52,591
|
24,284
|
58,219
|
20,710
|
45,734
|
-3,334
|
72,536
|
53,159
|
33,521
|
25,689
|
62,714
|
39,604
|
24,919
|
46,522
|
77,205
|
43,084
|
50,902
|
43,825
|
71,731
|
26,576
|
32,156
|
-5,267
|
25,638
|
62,559
|
14,791
|
28,924
|
-1,939
|
32,335
|
17,824
|
|
資本的支出
|
-3,721
|
-7,515
|
-7,717
|
-9,603
|
-6,985
|
-5,135
|
-8,946
|
-13,119
|
-7,445
|
-6,468
|
-7,773
|
-10,464
|
-8,974
|
-9,746
|
-7,797
|
-8,233
|
-9,442
|
-10,059
|
-9,340
|
-7,993
|
-8,202
|
-9,909
|
-9,971
|
-6,558
|
-6,736
|
-12,163
|
-10,828
|
-9,395
|
-11,440
|
-10,218
|
-9,105
|
-13,705
|
-13,996
|
-9,759
|
-18,471
|
-13,692
|
-15,304
|
-8,340
|
-15,570
|
-12,511
|
-5,199
|
-4,846
|
-7,400
|
-10,385
|
-8,213
|
-11,370
|
-8,952
|
-10,455
|
-7,680
|
-8,025
|
-3,187
|
-6,588
|
-8,882
|
-4,915
|
-6,877
|
-5,688
|
-7,400
|
-5,728
|
-8,698
|
|
投資キャッシュフロー
|
-36,368
|
-7,324
|
-11,029
|
-10,976
|
-54,961
|
-11,674
|
-97,401
|
-30,438
|
-7,408
|
-23,444
|
-13,270
|
-11,579
|
-27,296
|
-55,409
|
-26,105
|
-9,898
|
-24,455
|
-39,580
|
-10,510
|
-8,682
|
-55,484
|
-92,013
|
-12,802
|
-15,325
|
-10,614
|
-20,767
|
-12,376
|
-
|
-38,655
|
-21,445
|
-15,942
|
-29,841
|
-68,579
|
-19,778
|
-57,110
|
-13,344
|
-15,174
|
-8,414
|
-32,308
|
-10,364
|
-66,762
|
-4,447
|
-28,251
|
-10,341
|
48,856
|
-10,939
|
-2,366
|
-9,005
|
-2,630
|
-4,037
|
6,382
|
-1,671
|
-4,232
|
8,870
|
-4,526
|
-1,343
|
-2,366
|
-45
|
9,378
|
|
配当金の支払額
|
2,504
|
2,840
|
2,845
|
2,847
|
3,171
|
3,181
|
6,387
|
1
|
3,531
|
3,536
|
3,541
|
3,548
|
4,198
|
4,202
|
4,210
|
4,235
|
4,889
|
4,909
|
4,940
|
4,949
|
5,618
|
5,618
|
5,638
|
5,643
|
5,982
|
5,991
|
5,993
|
6,003
|
6,674
|
6,688
|
6,722
|
6,730
|
7,400
|
7,400
|
7,500
|
7,415
|
7,400
|
7,500
|
7,400
|
7,482
|
8,200
|
8,800
|
8,700
|
8,974
|
9,500
|
9,100
|
8,900
|
8,904
|
8,900
|
9,000
|
8,900
|
8,705
|
8,700
|
8,700
|
8,422
|
9,060
|
8,728
|
8,743
|
8,742
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,216
|
53,999
|
25,704
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
9,566
|
-4,031
|
-22,555
|
678
|
34,001
|
1,662
|
69,506
|
3,075
|
-26,147
|
10,683
|
-12,005
|
-11,031
|
-5,666
|
40,253
|
-10,976
|
-24,727
|
-7,185
|
19,316
|
-22,892
|
-32,261
|
30,514
|
48,078
|
-21,569
|
-10,324
|
-33,269
|
-13,061
|
-8,164
|
-
|
-763
|
-14,889
|
-35,243
|
8,192
|
12,659
|
-3,395
|
14,152
|
353,328
|
-255,664
|
-110,466
|
-57,707
|
-10,324
|
-9,034
|
-45,392
|
6,203
|
-37,747
|
-103,361
|
-52,999
|
-45,331
|
-42,935
|
-58,669
|
-28,802
|
-23,745
|
-10,347
|
-9,302
|
-69,235
|
-20,963
|
-16,980
|
-8,656
|
-29,623
|
-32,758
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,914
|
23,236
|
-9,339
|
26,607
|
9,126
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.6
|
7.9
|
-3.1
|
9.2
|
3.1
|