|
(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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
7,479
|
5,811
|
5,739
|
6,060
|
6,129
|
5,684
|
6,031
|
6,228
|
6,501
|
6,654
|
7,139
|
7,139
|
7,543
|
7,797
|
8,636
|
8,740
|
9,272
|
9,203
|
9,529
|
10,271
|
10,791
|
11,117
|
11,445
|
11,883
|
11,847
|
12,237
|
12,575
|
13,566
|
14,262
|
13,723
|
14,106
|
12,536
|
14,593
|
14,814
|
15,174
|
14,879
|
16,358
|
15,485
|
16,280
|
16,585
|
16,633
|
15,603
|
17,098
|
17,557
|
17,610
|
17,568
|
17,875
|
17,821
|
19,434
|
19,494
|
20,491
|
21,129
|
21,497
|
20,862
|
21,767
|
22,757
|
22,775
|
23,977
|
|
株式報酬費用
|
961
|
966
|
1,386
|
1,533
|
1,584
|
1,823
|
1,668
|
1,362
|
1,448
|
1,430
|
1,891
|
1,549
|
1,581
|
1,556
|
1,784
|
1,282
|
1,347
|
2,100
|
2,478
|
2,153
|
2,390
|
2,442
|
2,736
|
2,150
|
2,361
|
2,461
|
2,420
|
2,588
|
2,749
|
6,046
|
3,345
|
3,124
|
2,546
|
3,396
|
2,862
|
3,718
|
3,841
|
4,075
|
4,215
|
4,931
|
5,203
|
4,567
|
4,107
|
4,004
|
4,125
|
4,236
|
7,003
|
2,283
|
3,052
|
3,546
|
4,554
|
4,552
|
4,641
|
4,493
|
4,529
|
4,784
|
5,006
|
5,678
|
|
営業キャッシュフロー
|
36,852
|
-12,377
|
59,994
|
28,366
|
13,908
|
7,918
|
53,199
|
5,819
|
63,697
|
-37,642
|
73,352
|
40,483
|
61,082
|
-13,866
|
25,810
|
53,794
|
44,765
|
1,882
|
-
|
42,588
|
27,694
|
2,057
|
62,387
|
21,835
|
36,577
|
-10,163
|
69,242
|
31,686
|
28,689
|
25,707
|
50,593
|
36,652
|
57,380
|
16,104
|
72,961
|
85,065
|
85,138
|
-17,773
|
47,500
|
50,240
|
47,199
|
-13,339
|
5,419
|
72,231
|
57,518
|
30,463
|
86,218
|
68,000
|
72,650
|
41,098
|
86,568
|
38,088
|
41,835
|
38,530
|
87,855
|
52,775
|
82,147
|
71,245
|
|
資本的支出
|
-12,223
|
-8,280
|
-13,482
|
-14,007
|
-16,936
|
-14,663
|
-24,013
|
-10,559
|
-20,692
|
-18,288
|
-39,808
|
-24,678
|
-35,327
|
-26,332
|
-15,828
|
-20,881
|
-26,144
|
-17,708
|
-14,469
|
-19,285
|
-26,238
|
-16,973
|
-70,047
|
-12,521
|
-35,753
|
-19,752
|
-26,481
|
-28,555
|
-23,321
|
-35,673
|
-26,982
|
-23,754
|
-53,652
|
-37,582
|
-33,236
|
-18,895
|
-10,607
|
-21,171
|
-25,999
|
-26,180
|
-39,824
|
-29,729
|
-30,739
|
-38,094
|
-22,098
|
-23,944
|
-29,072
|
-43,541
|
-45,954
|
-33,300
|
-70,177
|
-38,396
|
-26,672
|
-28,181
|
-34,631
|
-38,774
|
-56,548
|
-38,611
|
|
投資キャッシュフロー
|
-12,078
|
-8,266
|
-13,459
|
-
|
-
|
-15,168
|
-23,997
|
-10,550
|
-
|
-18,266
|
-41,388
|
-24,642
|
-
|
-29,516
|
-14,312
|
-19,603
|
-
|
-17,709
|
-14,533
|
-19,685
|
-26,248
|
-17,365
|
-69,774
|
-12,367
|
-35,711
|
-19,732
|
-26,447
|
-52,111
|
-55,489
|
-29,364
|
-24,453
|
-17,154
|
-53,733
|
-45,687
|
-40,034
|
-28,257
|
-17,234
|
-50,310
|
-31,966
|
-11,715
|
-22,730
|
-12,050
|
-18,481
|
-30,873
|
-13,352
|
-21,493
|
-74,585
|
-101,736
|
-24,268
|
-30,116
|
-75,148
|
-44,115
|
-26,071
|
-29,306
|
-50,202
|
-16,280
|
-33,093
|
-90,267
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
10,574
|
-
|
-
|
0
|
10,562
|
-
|
-
|
0
|
10,645
|
-
|
-
|
0
|
10,644
|
-
|
-
|
0
|
10,595
|
-
|
-
|
1
|
10,668
|
-
|
-
|
0
|
10,716
|
-
|
-
|
87
|
10,880
|
-
|
-
|
0
|
13,284
|
-
|
-
|
30
|
14,250
|
-
|
-
|
30,656
|
17,725
|
-
|
-
|
0
|
19,357
|
-
|
|
自己株式の取得による支出
|
-
|
-3
|
2,842
|
-
|
-
|
-
|
-
|
51
|
-
|
-
|
-
|
53
|
-
|
-
|
-
|
59
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
174
|
-
|
69,972
|
1,766
|
114
|
1,634
|
3,292
|
2,460
|
105
|
853
|
5,069
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,370
|
0
|
0
|
7,000
|
-
|
-
|
12,000
|
0
|
-
|
-
|
15,000
|
0
|
-
|
-
|
-
|
-
|
25,000
|
20,820
|
12,000
|
62
|
-
|
-
|
0
|
14,565
|
4,204
|
25,976
|
453
|
0
|
19,914
|
13,798
|
5,000
|
1
|
-
|
-
|
0
|
0
|
5,441
|
0
|
0
|
87,489
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,345
|
3,402
|
3,444
|
6,334
|
3,688
|
3,543
|
3,778
|
18,386
|
7,554
|
15,596
|
5,781
|
3,157
|
3,463
|
2,882
|
3,164
|
3,430
|
2,836
|
2,472
|
2,234
|
7,622
|
3,897
|
4,570
|
4,668
|
6,858
|
6,126
|
4,843
|
6,835
|
4,893
|
5,113
|
11,881
|
14,413
|
4,577
|
4,849
|
11,534
|
5,050
|
4,887
|
19,943
|
8,355
|
4,444
|
4,630
|
6,144
|
|
財務キャッシュフロー
|
-13,057
|
-1,634
|
14,385
|
-25,471
|
-12,362
|
2,058
|
-11,260
|
-4,738
|
-7,866
|
10,818
|
-28,485
|
32,431
|
-12,888
|
24,791
|
-10,581
|
-7,391
|
3,146
|
-602
|
-
|
6,685
|
-5,267
|
-7,162
|
13,480
|
1,884
|
-30,007
|
-5,296
|
-16,563
|
9,470
|
-15,428
|
-3,496
|
-16,337
|
-1,714
|
-10,408
|
37,343
|
-12,921
|
77,086
|
-25,945
|
-22,198
|
-38,616
|
-28,142
|
-6,181
|
1,198
|
16,645
|
-6,478
|
-23,574
|
14,719
|
-17,779
|
-9,991
|
-28,004
|
-74,509
|
-17,834
|
-31,936
|
-25,747
|
-17,588
|
-23,141
|
-1,159
|
56,086
|
-16,150
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,349
|
53,224
|
14,001
|
25,599
|
32,634
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8
|
3.9
|
1.1
|
1.9
|
2.4
|