|
(単位:千ドル)
|
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
|
4Q22
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
7,500
|
7,500
|
7,400
|
7,500
|
7,800
|
7,500
|
7,400
|
7,500
|
7,300
|
7,300
|
7,600
|
7,200
|
6,800
|
6,900
|
10,200
|
11,600
|
10,400
|
10,500
|
10,800
|
10,400
|
11,100
|
11,400
|
9,400
|
11,600
|
11,600
|
11,200
|
10,800
|
10,300
|
11,000
|
10,400
|
10,400
|
11,000
|
11,100
|
11,700
|
11,600
|
11,400
|
11,500
|
11,100
|
10,400
|
11,200
|
11,300
|
11,700
|
12,400
|
11,700
|
11,800
|
11,000
|
11,800
|
11,300
|
11,700
|
|
株式報酬費用
|
-
|
2,300
|
2,400
|
5,000
|
4,500
|
2,200
|
1,400
|
500
|
1,900
|
900
|
1,400
|
-200
|
800
|
1,900
|
800
|
1,300
|
900
|
1,300
|
2,400
|
1,900
|
3,200
|
700
|
1,200
|
600
|
3,200
|
3,100
|
1,700
|
1,300
|
2,100
|
300
|
300
|
300
|
400
|
3,500
|
200
|
-200
|
500
|
1,700
|
2,700
|
4,900
|
15,300
|
9,200
|
8,200
|
4,500
|
1,700
|
3,500
|
2,700
|
2,100
|
-800
|
|
営業キャッシュフロー
|
60,000
|
400
|
39,700
|
-
|
64,100
|
-16,900
|
3,300
|
54,800
|
58,800
|
-3,400
|
600
|
34,100
|
58,100
|
-18,300
|
-4,600
|
45,800
|
-71,800
|
102,000
|
38,300
|
-
|
7,400
|
28,500
|
23,500
|
40,300
|
-24,700
|
-22,400
|
-48,500
|
53,600
|
94,000
|
-45,700
|
33,700
|
88,100
|
90,800
|
-47,100
|
-53,600
|
-91,100
|
-61,700
|
59,100
|
6,300
|
9,000
|
45,600
|
22,400
|
-2,500
|
70,100
|
80,700
|
-36,400
|
28,900
|
37,100
|
56,500
|
|
資本的支出
|
-9,100
|
-9,000
|
-8,000
|
-6,600
|
-12,900
|
-4,900
|
-12,000
|
-15,000
|
-16,600
|
-9,800
|
-8,900
|
-10,200
|
-17,700
|
-6,600
|
-10,600
|
-11,100
|
-14,400
|
-6,400
|
-10,500
|
-8,200
|
-15,900
|
-7,400
|
-8,600
|
-8,700
|
-14,100
|
-8,600
|
-9,800
|
-13,000
|
-18,300
|
-17,600
|
-12,300
|
-7,300
|
-14,500
|
-7,700
|
-10,400
|
-11,400
|
-14,800
|
-9,700
|
-9,100
|
-3,300
|
-16,500
|
-7,500
|
-12,200
|
-10,200
|
-17,900
|
-10,600
|
-13,800
|
-14,500
|
-23,600
|
|
投資キャッシュフロー
|
-9,000
|
-9,000
|
2,500
|
-
|
-12,600
|
-5,500
|
-3,900
|
-14,800
|
-20,200
|
-8,000
|
-1,700
|
-7,300
|
-14,300
|
1,800
|
-118,000
|
-10,300
|
-18,600
|
-7,100
|
-15,600
|
-
|
-16,700
|
-7,000
|
-82,500
|
-7,800
|
-13,600
|
-8,000
|
-9,600
|
-6,900
|
-17,500
|
-17,400
|
-5,900
|
-6,500
|
-13,900
|
9,500
|
-8,700
|
-10,900
|
-14,400
|
-9,300
|
-8,200
|
-5,000
|
-14,700
|
-7,000
|
-11,700
|
-12,000
|
-16,900
|
-10,300
|
-15,300
|
-14,200
|
-22,900
|
|
自己株式の取得による支出
|
-
|
100
|
2,900
|
0
|
0
|
3,500
|
5,600
|
27,700
|
11,400
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
600
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
-
|
9,100
|
0
|
0
|
-23,100
|
4,500
|
-100
|
100
|
-9,000
|
|
長期借入れによる収入
|
6,100
|
7,500
|
7,500
|
7,500
|
11,400
|
5,700
|
9,100
|
7,300
|
9,000
|
12,300
|
18,800
|
4,100
|
11,200
|
8,400
|
10,800
|
5,600
|
15,300
|
7,600
|
228,700
|
9,900
|
19,400
|
8,900
|
7,900
|
26,900
|
27,800
|
16,700
|
29,400
|
6,000
|
15,500
|
21,200
|
26,700
|
22,100
|
2,200
|
12,000
|
72,700
|
16,100
|
18,800
|
21,200
|
28,800
|
40,300
|
35,000
|
47,200
|
41,800
|
41,700
|
38,200
|
34,800
|
27,000
|
49,800
|
36,800
|
|
長期借入金の返済による支出
|
11,100
|
13,400
|
11,200
|
32,200
|
97,400
|
10,300
|
8,800
|
9,800
|
8,200
|
8,300
|
8,000
|
9,800
|
8,900
|
8,800
|
11,400
|
19,900
|
16,400
|
10,800
|
20,900
|
19,000
|
25,200
|
17,100
|
17,500
|
76,000
|
33,100
|
23,300
|
17,500
|
22,700
|
28,600
|
18,200
|
22,900
|
24,400
|
18,200
|
14,600
|
15,500
|
11,700
|
20,200
|
16,800
|
34,100
|
38,900
|
41,200
|
50,100
|
54,000
|
53,100
|
41,300
|
42,500
|
38,400
|
42,300
|
47,900
|
|
財務キャッシュフロー
|
-45,500
|
-10,200
|
-10,800
|
-
|
-61,200
|
-45,800
|
-7,800
|
-34,900
|
-22,000
|
-600
|
6,100
|
-10,300
|
-2,300
|
-5,100
|
36,100
|
-3,000
|
49,900
|
-73,600
|
149,600
|
-
|
-9,800
|
-14,300
|
-11,800
|
-62,200
|
700
|
3,600
|
52,500
|
-31,100
|
-76,600
|
53,100
|
-18,700
|
-53,500
|
-21,500
|
-8,000
|
45,500
|
77,200
|
78,900
|
-50,900
|
-9,000
|
-2,500
|
-31,400
|
-30,500
|
19,100
|
-50,800
|
-37,900
|
25,900
|
-26,200
|
-18,100
|
17,600
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62,800
|
-47,000
|
15,100
|
22,600
|
32,900
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.9
|
-5.2
|
1.6
|
2.3
|
3.6
|