|
(単位:千ドル)
|
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
|
3Q21
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
5,600
|
5,500
|
5,500
|
1,100
|
3,000
|
3,600
|
3,400
|
3,500
|
3,500
|
3,800
|
3,600
|
3,700
|
3,800
|
3,900
|
3,800
|
3,900
|
3,700
|
900
|
3,000
|
4,200
|
5,800
|
6,100
|
5,700
|
6,600
|
9,000
|
8,700
|
8,600
|
9,000
|
9,400
|
9,400
|
9,500
|
9,800
|
10,800
|
11,400
|
10,800
|
11,100
|
11,200
|
11,700
|
12,200
|
12,600
|
-
|
12,900
|
13,400
|
-
|
13,600
|
14,000
|
14,300
|
15,500
|
15,300
|
15,300
|
15,400
|
15,800
|
16,500
|
17,600
|
18,700
|
19,900
|
20,300
|
21,600
|
|
株式報酬費用
|
300
|
400
|
700
|
700
|
700
|
500
|
600
|
1,200
|
500
|
1,700
|
900
|
1,900
|
1,200
|
2,100
|
1,100
|
2,000
|
1,700
|
2,000
|
400
|
1,800
|
1,200
|
1,400
|
400
|
2,300
|
800
|
1,100
|
800
|
3,200
|
1,800
|
1,800
|
1,400
|
2,800
|
1,700
|
2,900
|
1,000
|
2,900
|
1,500
|
3,000
|
1,300
|
2,500
|
-
|
2,100
|
2,400
|
-
|
2,100
|
2,700
|
2,000
|
3,800
|
3,100
|
4,200
|
4,400
|
4,400
|
3,400
|
3,400
|
2,400
|
5,700
|
3,600
|
3,300
|
|
営業キャッシュフロー
|
8,900
|
4,800
|
3,700
|
5,800
|
9,300
|
30,400
|
-13,200
|
24,100
|
26,400
|
43,000
|
-7,000
|
30,700
|
20,900
|
28,000
|
3,400
|
24,100
|
40,900
|
29,300
|
-5,400
|
10,600
|
13,200
|
9,600
|
13,700
|
32,100
|
6,300
|
21,400
|
10,300
|
27,500
|
34,100
|
21,000
|
-8,800
|
34,600
|
32,800
|
44,500
|
5,200
|
59,800
|
14,600
|
56,600
|
26,000
|
13,300
|
-
|
46,700
|
7,000
|
-
|
10,000
|
39,400
|
7,100
|
35,900
|
48,000
|
103,400
|
31,300
|
40,600
|
68,800
|
90,600
|
36,700
|
59,700
|
61,100
|
97,200
|
|
資本的支出
|
-5,000
|
-3,400
|
-3,500
|
-2,000
|
-3,700
|
-3,800
|
-4,400
|
-5,100
|
-4,200
|
-3,300
|
-4,200
|
-5,200
|
-3,900
|
-6,200
|
-2,800
|
-2,800
|
-3,100
|
-900
|
-2,000
|
-
|
-
|
-
|
-1,100
|
-1,600
|
-2,600
|
-2,700
|
-3,000
|
-4,000
|
-3,100
|
-4,000
|
-4,500
|
-4,900
|
-11,800
|
-14,200
|
-9,500
|
-6,800
|
-8,000
|
-5,400
|
-4,300
|
-5,000
|
-
|
-24,900
|
-33,700
|
-
|
-4,100
|
-7,400
|
-6,000
|
-9,700
|
-5,700
|
-8,900
|
-8,400
|
-15,800
|
-7,900
|
-8,500
|
-5,600
|
-7,300
|
-7,000
|
-7,700
|
|
投資キャッシュフロー
|
-4,700
|
-2,700
|
-5,100
|
-900
|
78,700
|
-2,800
|
-2,200
|
-4,800
|
-3,700
|
-5,200
|
2,800
|
-5,100
|
-3,700
|
-5,600
|
-2,800
|
-2,700
|
900
|
-6,900
|
73,600
|
-92,300
|
4,800
|
-1,100
|
-1,100
|
-270,700
|
-2,500
|
-2,800
|
100
|
-4,000
|
-3,200
|
-3,900
|
-4,500
|
-4,900
|
-60,900
|
-14,100
|
-8,400
|
-12,800
|
-8,000
|
-5,200
|
-56,400
|
-4,900
|
-
|
-104,200
|
-34,300
|
-
|
-4,100
|
-49,600
|
-19,400
|
-52,000
|
-4,300
|
-8,000
|
-7,600
|
-15,400
|
-7,800
|
-48,100
|
-87,700
|
-6,600
|
-7,000
|
-426,600
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,300
|
3,400
|
3,600
|
3,600
|
1,400
|
5,600
|
0
|
16,300
|
16,800
|
700
|
4,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
1,000
|
0
|
0
|
0
|
13,500
|
0
|
200
|
0
|
-
|
200
|
3,200
|
12,000
|
13,600
|
2,500
|
0
|
0
|
-
|
-
|
4,300
|
1,200
|
100
|
0
|
4,400
|
2,200
|
18,500
|
21,200
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
215,000
|
0
|
0
|
0
|
75,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,000
|
900
|
33,500
|
900
|
65,000
|
100
|
149,200
|
1,500
|
0
|
2,900
|
0
|
1,400
|
1,900
|
18,300
|
-
|
-
|
1,500
|
2,900
|
43,400
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-6,000
|
-5,100
|
6,900
|
1,300
|
0
|
-2,100
|
1,000
|
-15,800
|
-15,600
|
-35,200
|
-3,500
|
-17,400
|
-11,700
|
-21,100
|
-7,000
|
-9,400
|
-10,600
|
-
|
-67,000
|
43,500
|
-4,700
|
-8,200
|
-5,600
|
218,600
|
-13,000
|
-9,300
|
-12,700
|
-22,200
|
-31,700
|
-14,600
|
-1,400
|
-14,000
|
25,900
|
-35,100
|
41,400
|
-42,900
|
-14,500
|
-37,400
|
4,000
|
-9,000
|
-
|
10,000
|
26,100
|
-
|
-500
|
21,100
|
3,100
|
26,100
|
-50,400
|
-76,700
|
-35,300
|
-25,200
|
-36,700
|
-23,800
|
16,900
|
-46,700
|
-64,600
|
338,900
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
82,100
|
31,100
|
52,400
|
54,100
|
89,500
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
17.4
|
6.7
|
9.3
|
9.7
|
15.0
|