|
(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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
3,600
|
3,300
|
2,700
|
2,800
|
2,800
|
3,200
|
4,500
|
4,300
|
4,600
|
7,000
|
7,400
|
7,200
|
6,500
|
8,000
|
8,500
|
8,800
|
8,400
|
9,500
|
9,200
|
9,700
|
9,600
|
9,600
|
12,300
|
12,200
|
12,700
|
13,200
|
12,600
|
12,700
|
12,600
|
11,700
|
11,600
|
12,200
|
12,500
|
11,300
|
12,000
|
12,200
|
11,100
|
10,700
|
10,300
|
10,300
|
10,300
|
11,800
|
10,500
|
10,300
|
10,100
|
9,200
|
9,300
|
9,900
|
9,900
|
10,200
|
10,400
|
11,100
|
11,100
|
10,900
|
10,900
|
11,100
|
12,200
|
9,400
|
|
株式報酬費用
|
700
|
800
|
800
|
800
|
800
|
700
|
700
|
700
|
500
|
600
|
600
|
600
|
500
|
900
|
900
|
900
|
900
|
1,000
|
900
|
1,000
|
900
|
500
|
1,000
|
1,200
|
1,200
|
700
|
800
|
1,100
|
1,100
|
1,900
|
1,600
|
1,600
|
1,700
|
1,700
|
1,200
|
1,600
|
1,600
|
1,400
|
1,600
|
1,300
|
1,700
|
-200
|
1,700
|
1,500
|
1,500
|
2,000
|
1,900
|
2,000
|
2,000
|
2,100
|
2,100
|
2,100
|
2,200
|
2,100
|
1,900
|
2,200
|
900
|
3,100
|
|
営業キャッシュフロー
|
9,400
|
13,800
|
18,000
|
12,300
|
33,700
|
-2,700
|
17,900
|
19,700
|
-5,800
|
29,500
|
20,900
|
12,900
|
-
|
47,300
|
18,200
|
36,900
|
35,500
|
27,100
|
6,600
|
50,400
|
29,800
|
17,700
|
-19,900
|
9,000
|
46,100
|
47,500
|
-2,000
|
-
|
34,800
|
69,800
|
13,200
|
50,000
|
40,000
|
58,400
|
2,400
|
29,800
|
55,500
|
58,200
|
22,700
|
-1,100
|
2,800
|
68,800
|
-29,000
|
-7,500
|
39,800
|
78,400
|
21,800
|
55,000
|
58,100
|
72,400
|
80,600
|
4,700
|
73,500
|
25,700
|
28,300
|
9,300
|
39,300
|
61,400
|
|
資本的支出
|
-1,900
|
-1,100
|
-1,800
|
-1,600
|
-2,300
|
-3,100
|
-2,200
|
-2,700
|
-1,700
|
-4,500
|
-2,400
|
-3,600
|
-3,500
|
-4,000
|
-3,400
|
-3,900
|
-4,700
|
-5,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-2,400
|
-4,200
|
-4,200
|
-2,600
|
-4,200
|
-59,300
|
-4,500
|
-3,100
|
-59,700
|
-48,800
|
-3,000
|
-4,800
|
-
|
-105,500
|
-6,800
|
-6,300
|
35,100
|
-7,000
|
1,800
|
-2,800
|
-4,700
|
-203,400
|
-6,700
|
-6,400
|
-9,000
|
-7,500
|
-4,600
|
-
|
-9,100
|
-9,300
|
-11,200
|
-5,700
|
-6,800
|
-7,300
|
-7,800
|
-6,800
|
-7,100
|
-8,000
|
-10,300
|
-8,900
|
-7,800
|
-9,200
|
-8,400
|
-9,000
|
-9,600
|
-15,100
|
-22,000
|
-17,300
|
-16,700
|
-55,800
|
-14,300
|
-15,400
|
-11,700
|
-20,600
|
-15,500
|
-16,200
|
-24,200
|
-19,200
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
6,800
|
-
|
-
|
0
|
7,600
|
-
|
-
|
0
|
7,800
|
-
|
-
|
0
|
9,400
|
-
|
-
|
0
|
11,000
|
-
|
-
|
0
|
12,800
|
-
|
-
|
0
|
12,800
|
-
|
-
|
0
|
14,800
|
-
|
-
|
0
|
16,100
|
-
|
-
|
0
|
17,900
|
-
|
-
|
0
|
19,800
|
-
|
-
|
0
|
21,600
|
|
自己株式の取得による支出
|
15,400
|
8,600
|
400
|
900
|
100
|
0
|
1,300
|
1,800
|
600
|
0
|
200
|
600
|
100
|
6,000
|
6,300
|
5,100
|
4,000
|
-100
|
8,200
|
0
|
0
|
200
|
900
|
100
|
0
|
100
|
1,100
|
100
|
0
|
200
|
1,900
|
200
|
100
|
200
|
2,100
|
0
|
0
|
0
|
600
|
200
|
0
|
0
|
900
|
1,800
|
2,300
|
900
|
300
|
700
|
0
|
100
|
400
|
300
|
0
|
0
|
4,800
|
8,500
|
10,600
|
0
|
|
財務キャッシュフロー
|
26,600
|
-65,400
|
1,000
|
5,100
|
-5,600
|
-45,200
|
7,600
|
-5,000
|
64,600
|
45,600
|
-8,000
|
-6,900
|
-
|
10,100
|
-5,100
|
-12,200
|
-8,100
|
-10,900
|
-32,300
|
-7,000
|
-11,300
|
121,100
|
-30,500
|
200
|
-20,600
|
-15,500
|
-5,800
|
-
|
-200
|
-28,800
|
-1,500
|
-61,700
|
-28,600
|
-86,100
|
-1,600
|
-33,000
|
-40,200
|
-12,000
|
-300
|
-13,000
|
100
|
-6,800
|
900
|
-17,200
|
-400
|
-17,000
|
400
|
-19,200
|
200
|
-20,400
|
500
|
-18,900
|
900
|
-17,800
|
-3,800
|
-28,700
|
-10,800
|
-20,600
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|