|
(単位:千ドル)
|
1Q11
|
2Q11
|
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
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
15,930
|
15,134
|
15,515
|
15,615
|
15,652
|
15,636
|
15,637
|
15,645
|
15,688
|
13,469
|
19,925
|
17,488
|
17,768
|
17,375
|
17,641
|
17,947
|
18,131
|
18,278
|
19,406
|
24,302
|
21,260
|
21,244
|
20,802
|
21,474
|
20,938
|
21,284
|
20,869
|
21,158
|
21,500
|
22,100
|
23,900
|
22,600
|
24,300
|
18,800
|
19,900
|
20,200
|
20,200
|
20,200
|
21,300
|
21,300
|
20,900
|
20,900
|
20,600
|
20,200
|
19,400
|
22,700
|
15,400
|
15,900
|
15,900
|
15,600
|
23,800
|
19,400
|
19,900
|
21,800
|
20,700
|
20,700
|
20,200
|
30,200
|
|
株式報酬費用
|
488
|
2,013
|
169
|
186
|
145
|
67
|
200
|
-
|
217
|
282
|
462
|
117
|
198
|
335
|
424
|
377
|
405
|
489
|
487
|
463
|
321
|
275
|
538
|
368
|
477
|
-
|
-
|
396
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
32,800
|
|
営業キャッシュフロー
|
-3,630
|
-12,505
|
27,229
|
-14,030
|
4,898
|
-6,513
|
22,700
|
16,054
|
22,401
|
575
|
19,482
|
-22,740
|
-10,741
|
19,369
|
89,086
|
98,697
|
116,267
|
-5,951
|
-77,807
|
-643
|
14,903
|
8,700
|
-8,021
|
22,591
|
-11,344
|
14,437
|
47,574
|
1,092
|
-33,000
|
2,600
|
-28,600
|
-10,100
|
-21,500
|
-4,100
|
21,200
|
22,100
|
34,600
|
37,000
|
-38,300
|
9,600
|
-49,800
|
-38,100
|
75,800
|
-52,600
|
37,400
|
31,200
|
-11,400
|
-31,300
|
-200
|
-1,700
|
41,500
|
66,000
|
-14,800
|
11,500
|
72,300
|
7,900
|
2,000
|
102,800
|
|
資本的支出
|
-3,128
|
-4,225
|
-3,515
|
-9,232
|
-2,899
|
-3,266
|
-4,234
|
-7,278
|
-9,364
|
-7,201
|
-15,429
|
-14,539
|
-9,700
|
-7,058
|
-10,107
|
-14,694
|
-10,960
|
-15,627
|
-11,488
|
-16,625
|
-3,835
|
-3,899
|
-5,393
|
-8,817
|
-9,045
|
-9,798
|
-4,747
|
-8,249
|
-3,500
|
-9,500
|
-36,300
|
-33,700
|
-10,600
|
-12,700
|
-16,600
|
-19,700
|
-6,000
|
-3,600
|
-1,900
|
-1,900
|
-7,400
|
-18,500
|
-19,800
|
-37,300
|
-26,000
|
-25,800
|
-18,400
|
-16,100
|
-14,300
|
-22,300
|
-26,100
|
-32,300
|
-29,700
|
-16,900
|
-21,200
|
-23,800
|
-20,100
|
-35,100
|
|
投資キャッシュフロー
|
-7,179
|
-1,357
|
-4,480
|
-11,879
|
-1,721
|
-19,520
|
-5,837
|
-5,453
|
-10,906
|
-60,151
|
-22,869
|
-23,248
|
-14,852
|
-10,606
|
-14,480
|
-69,119
|
-33,639
|
-36,159
|
33,375
|
-6,940
|
-3,835
|
-5,777
|
-3,770
|
-7,781
|
4,793
|
-9,856
|
-4,075
|
-8,217
|
-3,500
|
-9,500
|
-36,300
|
-33,600
|
-10,600
|
-2,200
|
-16,600
|
-9,400
|
-5,900
|
-3,600
|
-1,900
|
-400
|
-7,400
|
-18,500
|
-19,800
|
-36,900
|
-26,000
|
-25,700
|
-18,400
|
-15,400
|
-14,300
|
-2,900
|
-400
|
-40,200
|
-29,700
|
-14,600
|
-15,500
|
-18,100
|
-16,100
|
-50,500
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
7,085
|
4,033
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
19,439
|
16,913
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-38,755
|
-7,085
|
-4,033
|
0
|
0
|
0
|
0
|
-8,364
|
16,657
|
-10,725
|
-5,997
|
123
|
-2,580
|
254
|
-19,439
|
-16,913
|
0
|
0
|
0
|
0
|
0
|
-
|
43
|
197
|
41
|
123
|
100
|
100
|
14,300
|
9,200
|
15,400
|
9,800
|
-7,800
|
3,700
|
81,000
|
-5,000
|
-52,500
|
-10,000
|
400
|
39,300
|
2,700
|
61,300
|
-3,900
|
-21,200
|
63,300
|
36,200
|
-9,400
|
34,500
|
-7,900
|
-30,200
|
49,200
|
-49,100
|
-44,800
|
6,000
|
123,400
|
-69,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5,400
|
51,100
|
-15,900
|
-18,100
|
67,700
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.0
|
8.1
|
-2.5
|
-2.9
|
10.7
|