|
(単位:千ドル)
|
3Q10
|
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
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
6,400
|
-
|
-
|
-
|
6,300
|
6,600
|
6,700
|
6,900
|
7,000
|
7,000
|
6,900
|
7,200
|
7,400
|
7,700
|
8,000
|
8,000
|
8,000
|
8,100
|
8,100
|
8,200
|
8,700
|
9,000
|
9,000
|
9,300
|
9,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
1,000
|
-
|
1,200
|
1,400
|
2,500
|
1,300
|
1,600
|
400
|
2,600
|
2,100
|
1,400
|
700
|
2,000
|
2,500
|
900
|
1,600
|
2,100
|
2,700
|
2,200
|
2,500
|
2,600
|
3,100
|
3,100
|
3,000
|
3,000
|
3,600
|
3,500
|
3,200
|
2,800
|
2,900
|
2,700
|
1,900
|
2,400
|
3,700
|
2,300
|
1,400
|
1,700
|
3,000
|
2,700
|
2,600
|
3,100
|
3,900
|
3,500
|
2,400
|
4,000
|
3,800
|
3,300
|
3,200
|
3,400
|
4,500
|
3,900
|
4,300
|
4,000
|
4,100
|
3,600
|
2,700
|
4,200
|
4,700
|
5,000
|
4,600
|
|
営業キャッシュフロー
|
26,700
|
-
|
-
|
42,000
|
35,000
|
39,700
|
32,000
|
45,700
|
6,300
|
42,600
|
41,700
|
21,100
|
27,100
|
44,200
|
32,400
|
20,400
|
7,400
|
40,900
|
60,600
|
49,900
|
21,300
|
50,800
|
34,500
|
57,700
|
4,100
|
69,000
|
58,400
|
10,000
|
26,100
|
57,900
|
28,500
|
37,700
|
22,800
|
47,700
|
83,400
|
78,400
|
52,400
|
42,500
|
55,800
|
56,200
|
-11,400
|
16,300
|
28,400
|
46,100
|
1,400
|
5,600
|
-65,600
|
-4,500
|
-20,300
|
68,100
|
89,800
|
74,300
|
63,300
|
26,300
|
34,100
|
43,400
|
57,000
|
15,900
|
59,100
|
-20,600
|
|
資本的支出
|
-8,200
|
-7,900
|
-8,800
|
-9,600
|
-9,000
|
-7,900
|
-8,800
|
-18,400
|
-9,300
|
-16,700
|
-21,000
|
-23,400
|
-15,400
|
-14,700
|
-9,500
|
-19,800
|
-11,300
|
-11,600
|
-15,500
|
-24,700
|
-25,900
|
-16,400
|
-15,100
|
-18,700
|
-14,800
|
-24,900
|
-16,400
|
-19,400
|
-19,700
|
-16,100
|
-17,300
|
-21,000
|
-13,600
|
-16,300
|
-10,800
|
-19,500
|
-21,100
|
-10,700
|
-5,400
|
-14,700
|
-9,100
|
-8,900
|
-11,900
|
-28,100
|
-28,300
|
-17,200
|
-36,900
|
-60,100
|
-41,100
|
-41,500
|
-37,400
|
-23,200
|
-30,000
|
-43,700
|
-51,100
|
-56,000
|
-38,200
|
-43,600
|
-24,600
|
-30,500
|
|
投資キャッシュフロー
|
-12,400
|
-
|
-9,800
|
-8,900
|
-1,800
|
-8,200
|
-88,900
|
-23,000
|
-9,700
|
21,900
|
-89,600
|
-36,000
|
9,600
|
-38,100
|
17,000
|
-33,200
|
72,700
|
-12,100
|
-15,500
|
-24,700
|
-5,900
|
-78,800
|
-143,800
|
-47,900
|
21,400
|
-4,900
|
-30,800
|
-11,200
|
80,600
|
-4,700
|
-75,800
|
31,000
|
1,000
|
-18,700
|
-11,600
|
-72,500
|
18,600
|
28,100
|
-5,100
|
-14,700
|
-626,600
|
-9,300
|
-3,600
|
-26,300
|
-28,300
|
-16,500
|
-26,900
|
-54,100
|
-25,900
|
-41,800
|
-37,300
|
-23,200
|
-29,900
|
-43,700
|
-45,000
|
-56,000
|
-38,200
|
-43,700
|
-7,800
|
11,900
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,300
|
8,600
|
8,500
|
-
|
10,000
|
9,300
|
9,200
|
-
|
10,200
|
9,900
|
9,700
|
-
|
11,300
|
10,600
|
10,800
|
10,700
|
11,700
|
11,700
|
11,600
|
11,700
|
12,500
|
12,600
|
12,500
|
12,500
|
12,500
|
12,600
|
12,600
|
12,700
|
12,600
|
12,700
|
12,700
|
12,700
|
12,900
|
12,800
|
12,800
|
12,800
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,700
|
25,200
|
4,000
|
34,400
|
12,700
|
11,000
|
5,000
|
15,400
|
28,200
|
13,200
|
3,700
|
4,100
|
6,300
|
2,200
|
5,100
|
19,700
|
32,600
|
31,800
|
2,300
|
12,800
|
5,700
|
13,200
|
13,000
|
28,800
|
18,500
|
10,100
|
12,000
|
3,600
|
12,500
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,000
|
-
|
-14,300
|
-6,900
|
-5,700
|
209,000
|
-5,300
|
-4,900
|
-22,000
|
-30,800
|
-9,200
|
-40,200
|
-20,600
|
-17,500
|
-11,300
|
-21,800
|
-36,900
|
-195,400
|
-16,800
|
-35,300
|
-17,200
|
152,600
|
-13,100
|
-27,500
|
-46,500
|
-40,400
|
-10,900
|
-21,600
|
-22,800
|
-22,600
|
-22,400
|
-38,200
|
-34,000
|
-21,500
|
-22,200
|
86,200
|
-28,500
|
332,900
|
-11,200
|
-11,300
|
-14,500
|
148,100
|
-12,200
|
-12,300
|
-14,900
|
-14,900
|
-13,400
|
-13,600
|
25,000
|
-38,000
|
-28,200
|
-13,100
|
-14,200
|
-13,800
|
-13,800
|
-13,500
|
-15,400
|
19,400
|
-47,200
|
-1,400
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12,600
|
18,800
|
-27,700
|
34,500
|
-51,100
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|