|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
-
|
-
|
14,892
|
13,369
|
14,586
|
14,760
|
14,528
|
14,762
|
14,840
|
15,571
|
15,199
|
14,423
|
14,065
|
-
|
-
|
-
|
-
|
16,412
|
15,811
|
17,318
|
17,069
|
16,654
|
16,612
|
17,053
|
16,477
|
17,856
|
18,086
|
17,480
|
19,477
|
19,620
|
20,083
|
20,490
|
20,414
|
21,934
|
21,355
|
21,247
|
22,259
|
22,656
|
24,011
|
24,606
|
25,422
|
27,118
|
28,862
|
29,229
|
30,668
|
31,315
|
32,180
|
32,210
|
32,686
|
32,368
|
34,475
|
34,979
|
36,016
|
35,483
|
35,993
|
39,799
|
40,852
|
|
株式報酬費用
|
709
|
611
|
1,175
|
-
|
597
|
952
|
630
|
463
|
529
|
1,025
|
611
|
433
|
431
|
3,554
|
2,017
|
906
|
1,170
|
2,733
|
1,028
|
1,157
|
908
|
3,276
|
1,038
|
1,528
|
945
|
3,745
|
1,145
|
1,667
|
1,105
|
4,538
|
1,044
|
1,381
|
1,767
|
6,622
|
1,456
|
2,066
|
2,261
|
8,248
|
8,897
|
4,421
|
3,637
|
11,102
|
4,693
|
3,317
|
4,658
|
12,185
|
4,870
|
4,325
|
5,405
|
11,897
|
4,748
|
4,723
|
8,465
|
28,494
|
8,741
|
9,041
|
8,325
|
|
営業キャッシュフロー
|
11,185
|
23,584
|
15,431
|
-
|
19,651
|
15,221
|
13,556
|
13,733
|
-
|
-4,860
|
24,538
|
14,365
|
26,961
|
17,469
|
10,487
|
12,109
|
26,972
|
20,963
|
30,461
|
3,306
|
36,911
|
30,896
|
19,263
|
-
|
66,641
|
24,313
|
22,635
|
40,910
|
28,896
|
26,900
|
17,635
|
38,068
|
21,719
|
40,913
|
90,552
|
38,878
|
63,416
|
28,084
|
30,617
|
41,594
|
49,196
|
901
|
64,843
|
27,026
|
53,647
|
32,616
|
68,075
|
31,252
|
88,920
|
17,085
|
116,005
|
57,404
|
42,529
|
41,481
|
120,348
|
52,827
|
84,164
|
|
資本的支出
|
-9,368
|
-29,304
|
-13,962
|
-
|
-34,876
|
-12,926
|
-15,423
|
-11,572
|
-8,702
|
-17,047
|
-9,751
|
-7,617
|
-7,845
|
-19,826
|
-34,407
|
-7,087
|
-49,555
|
-22,500
|
-17,767
|
-11,843
|
-7,141
|
-30,371
|
-12,276
|
-13,000
|
-8,529
|
-23,946
|
-21,187
|
-17,462
|
-55,799
|
-32,940
|
-24,149
|
-17,927
|
-5,884
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-11,235
|
-41,320
|
-12,752
|
-
|
-43,337
|
-14,365
|
-12,347
|
-13,860
|
-
|
-18,192
|
-11,313
|
-14,409
|
-9,728
|
-19,621
|
-46,495
|
22,469
|
-53,149
|
-27,801
|
-18,746
|
-12,483
|
-6,460
|
-33,966
|
-12,002
|
-
|
-13,502
|
-29,849
|
-31,254
|
-20,498
|
-65,148
|
-35,195
|
-41,650
|
-17,136
|
-5,484
|
-55,059
|
-12,543
|
-20,678
|
-37,964
|
-87,348
|
-32,310
|
-39,848
|
-62,005
|
-61,564
|
-34,424
|
-27,060
|
-123,901
|
-65,556
|
-40,354
|
-46,913
|
-48,647
|
-60,937
|
-77,341
|
-45,979
|
-48,813
|
-56,751
|
-97,450
|
-75,724
|
-113,940
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
759
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
110
|
19,990
|
-3,305
|
-
|
23,657
|
-728
|
-1,331
|
131
|
-
|
14,949
|
-12,684
|
-494
|
-17,176
|
2,036
|
41,177
|
-3,850
|
-9,424
|
6,798
|
-11,672
|
9,099
|
-10,135
|
-9,276
|
-2,868
|
-
|
-10,273
|
-10,765
|
-10,081
|
-9,441
|
19,418
|
8,342
|
44,088
|
-13,725
|
-13,754
|
68,262
|
-87,701
|
-13,056
|
-13,066
|
-11,651
|
111,463
|
8,666
|
-3,805
|
-3,313
|
-3,312
|
-3,313
|
103,585
|
-3,821
|
238,123
|
-3,201
|
-35,466
|
228,298
|
176,106
|
-4,335
|
-2,119
|
-7,510
|
92,428
|
-5,316
|
-7,395
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|