|
(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
|
|
減価償却費
|
9,889
|
10,433
|
10,281
|
11,768
|
10,923
|
10,475
|
10,125
|
9,924
|
10,897
|
9,856
|
10,071
|
9,598
|
12,050
|
10,348
|
10,860
|
11,898
|
12,974
|
14,868
|
13,839
|
21,664
|
15,595
|
14,985
|
16,036
|
18,513
|
18,370
|
18,084
|
18,707
|
19,195
|
20,700
|
20,115
|
20,018
|
22,898
|
29,335
|
30,003
|
23,114
|
27,398
|
26,046
|
24,822
|
24,769
|
25,080
|
25,400
|
25,500
|
25,000
|
26,100
|
26,000
|
26,900
|
26,900
|
26,500
|
26,800
|
27,500
|
28,000
|
33,300
|
29,200
|
30,400
|
29,700
|
32,200
|
32,500
|
|
株式報酬費用
|
1,742
|
1,748
|
3,234
|
-
|
1,886
|
1,001
|
1,956
|
1,459
|
1,359
|
1,503
|
3,592
|
4,831
|
3,411
|
3,782
|
5,983
|
6,283
|
5,301
|
5,439
|
8,300
|
4,982
|
5,343
|
5,500
|
8,200
|
7,420
|
5,939
|
6,600
|
7,700
|
9,003
|
3,194
|
4,100
|
3,500
|
361
|
3,157
|
4,100
|
1,000
|
700
|
4,400
|
4,500
|
3,500
|
2,200
|
1,100
|
4,900
|
5,000
|
4,600
|
3,200
|
2,700
|
2,900
|
3,300
|
3,400
|
4,700
|
4,100
|
4,900
|
4,200
|
4,500
|
4,700
|
4,100
|
3,500
|
|
営業キャッシュフロー
|
-8,992
|
1,076
|
61,549
|
62,423
|
-25,485
|
59,073
|
-14,351
|
85,355
|
-13,455
|
-
|
14,920
|
54,167
|
-53,830
|
46,037
|
37,350
|
162,776
|
-63,491
|
212,806
|
45,363
|
136,992
|
29,006
|
52,856
|
-9,139
|
207,666
|
-39,654
|
32,001
|
-
|
23,715
|
-97,119
|
-49,503
|
52,499
|
72,882
|
-70,319
|
-62,855
|
222,206
|
183,229
|
8,671
|
-103,445
|
-29,064
|
83,313
|
-196,700
|
-23,600
|
-108,100
|
178,000
|
-255,500
|
159,100
|
97,600
|
70,000
|
-44,700
|
99,100
|
84,000
|
191,200
|
-65,100
|
93,600
|
139,200
|
98,000
|
76,200
|
|
資本的支出
|
-15,007
|
-20,706
|
-36,404
|
-45,768
|
-25,141
|
-10,384
|
-14,152
|
-11,150
|
-6,542
|
-9,987
|
-17,993
|
-35,705
|
-31,314
|
-22,542
|
-22,036
|
-30,097
|
-15,595
|
-12,379
|
-23,733
|
-87,306
|
-12,584
|
-8,610
|
-32,654
|
-32,217
|
-29,893
|
-23,610
|
-65,153
|
-58,192
|
-28,677
|
-69,499
|
-51,769
|
-48,288
|
-23,216
|
-17,618
|
-14,492
|
-11,553
|
-38,604
|
-11,749
|
-12,421
|
-76,237
|
-186,900
|
-11,100
|
-50,800
|
-131,900
|
-57,000
|
-112,700
|
-84,200
|
-108,200
|
-68,300
|
-122,200
|
-134,200
|
-73,600
|
-59,100
|
-67,300
|
-82,700
|
-71,300
|
-57,500
|
|
投資キャッシュフロー
|
-9,224
|
-6,475
|
-27,650
|
-45,598
|
-16,260
|
-3,554
|
2,521
|
23,452
|
6,088
|
-
|
-7,653
|
-33,157
|
-31,771
|
-23,896
|
-44,577
|
-31,287
|
23,559
|
26,500
|
-16,609
|
-89,158
|
12,242
|
2,045
|
-65,783
|
-62,242
|
45,220
|
-10,096
|
-
|
-73,565
|
-3,789
|
-39,915
|
-14,918
|
-385,359
|
7,199
|
3,567
|
22,202
|
-5,485
|
-24,899
|
-9,107
|
-15,286
|
-68,468
|
-158,700
|
106,300
|
-43,700
|
-127,900
|
-43,000
|
-62,200
|
-69,600
|
-105,200
|
-67,300
|
-95,800
|
-91,200
|
-66,100
|
-53,700
|
-11,300
|
-62,500
|
-75,600
|
-15,000
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,053
|
4,422
|
105
|
11,470
|
5,787
|
5,941
|
6,147
|
5,991
|
6,481
|
6,271
|
319
|
13,227
|
8,320
|
8,048
|
467
|
16,184
|
8,421
|
8,121
|
343
|
16,969
|
9,032
|
8,829
|
9,180
|
8,866
|
8,836
|
8,781
|
9,300
|
8,800
|
8,800
|
8,900
|
9,300
|
8,800
|
8,600
|
9,400
|
10,300
|
9,400
|
9,400
|
9,300
|
10,400
|
9,400
|
9,900
|
9,900
|
1,700
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
871
|
8,018
|
17,404
|
7,290
|
21,730
|
25,216
|
1,505
|
21,499
|
20,203
|
13,043
|
252
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
31,300
|
8,900
|
1,300
|
0
|
0
|
0
|
-
|
-
|
-
|
900
|
12,900
|
|
財務キャッシュフロー
|
-5,942
|
15,770
|
-26,319
|
-12,303
|
28,358
|
-40,088
|
-10,573
|
-43,429
|
-10,927
|
-
|
47,693
|
-31,357
|
21,653
|
7,563
|
-14,587
|
-77,453
|
71,605
|
-150,956
|
-100,549
|
-42,015
|
-21,546
|
249,300
|
-15,587
|
-2,530
|
-23,890
|
-28,574
|
-
|
-7,260
|
35,542
|
-22,431
|
-15,878
|
279,668
|
-14,098
|
-20,689
|
335,955
|
-84,713
|
-97,973
|
-16,624
|
72,644
|
19,211
|
130,700
|
74,100
|
-5,800
|
45,900
|
9,300
|
14,400
|
-82,900
|
-17,000
|
130,800
|
-51,100
|
26,400
|
-19,900
|
63,400
|
-95,100
|
-37,700
|
-32,300
|
-14,800
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-124,200
|
26,300
|
56,500
|
26,700
|
18,700
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14.2
|
3.5
|
6.7
|
3.5
|
2.6
|