|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
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
|
-
|
-
|
6,800
|
6,900
|
7,100
|
6,800
|
7,600
|
6,700
|
7,100
|
7,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
700
|
800
|
800
|
1,400
|
1,500
|
1,500
|
1,700
|
1,900
|
1,800
|
1,400
|
1,400
|
1,900
|
-400
|
1,200
|
2,000
|
1,400
|
100
|
700
|
1,300
|
1,100
|
700
|
1,100
|
2,300
|
2,300
|
3,200
|
2,300
|
2,700
|
2,800
|
2,800
|
2,900
|
3,100
|
3,300
|
3,200
|
2,900
|
3,000
|
3,100
|
3,100
|
2,500
|
3,000
|
3,000
|
2,800
|
3,500
|
3,100
|
3,200
|
3,200
|
3,500
|
3,200
|
3,300
|
3,200
|
4,000
|
3,800
|
5,200
|
4,300
|
5,400
|
5,500
|
5,200
|
4,700
|
6,600
|
1,700
|
2,400
|
3,100
|
|
営業キャッシュフロー
|
31,700
|
41,000
|
-9,500
|
35,300
|
18,700
|
-15,800
|
19,200
|
51,100
|
23,300
|
5,700
|
14,300
|
45,600
|
52,000
|
-13,700
|
5,000
|
19,500
|
24,700
|
19,700
|
58,400
|
17,000
|
32,600
|
2,500
|
31,800
|
48,200
|
37,000
|
-24,100
|
55,400
|
17,200
|
53,300
|
-29,000
|
32,100
|
4,900
|
70,300
|
-14,400
|
15,800
|
55,600
|
58,300
|
-17,200
|
39,400
|
-
|
61,600
|
-7,400
|
43,500
|
23,500
|
43,400
|
-8,000
|
29,200
|
46,200
|
34,900
|
-15,300
|
13,200
|
81,600
|
66,600
|
-12,300
|
27,200
|
29,800
|
74,700
|
-22,700
|
50,500
|
49,600
|
45,100
|
|
資本的支出
|
-6,000
|
-16,200
|
-4,400
|
-7,800
|
-7,400
|
-3,400
|
-5,900
|
-6,300
|
-13,300
|
-6,400
|
-9,300
|
-13,700
|
-43,500
|
-14,800
|
-20,800
|
-23,400
|
-24,800
|
-7,000
|
-10,300
|
-9,100
|
-14,300
|
-8,600
|
-12,700
|
-10,900
|
-17,700
|
-14,900
|
-19,300
|
-14,400
|
-18,900
|
-22,500
|
-31,100
|
-27,800
|
-28,300
|
-11,000
|
-7,500
|
-8,300
|
-10,400
|
-10,600
|
-15,900
|
-17,300
|
-26,000
|
-24,200
|
-36,700
|
-26,700
|
-37,400
|
-26,200
|
-29,600
|
-24,200
|
-25,300
|
-30,400
|
-32,200
|
-28,700
|
-29,200
|
-26,300
|
-17,100
|
-15,400
|
-18,600
|
-14,300
|
-12,100
|
-12,000
|
-16,600
|
|
投資キャッシュフロー
|
-3,400
|
-31,700
|
-5,000
|
-8,100
|
-6,800
|
-3,200
|
-5,700
|
-6,200
|
-24,800
|
-6,200
|
-8,600
|
-12,200
|
-45,300
|
-44,400
|
-20,800
|
-490,200
|
-24,600
|
-10,000
|
-10,100
|
-6,900
|
-14,100
|
-8,300
|
-12,400
|
-16,000
|
-17,000
|
-4,900
|
-19,000
|
-14,100
|
-18,500
|
-85,100
|
-230,400
|
-26,100
|
-34,800
|
-9,300
|
-5,700
|
-8,500
|
-10,300
|
-10,600
|
-15,800
|
-
|
-29,400
|
-19,500
|
-36,300
|
-22,900
|
-10,800
|
-22,000
|
-29,100
|
-24,000
|
-39,700
|
-28,500
|
-32,100
|
-27,700
|
-27,700
|
-25,800
|
-115,800
|
-12,800
|
-18,900
|
-17,600
|
-21,700
|
800
|
-34,200
|
|
配当金の支払額
|
4,500
|
4,600
|
4,500
|
4,600
|
4,500
|
4,500
|
5,000
|
5,000
|
5,000
|
5,000
|
5,200
|
5,100
|
5,800
|
5,000
|
5,200
|
5,000
|
5,200
|
6,800
|
1,900
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,100
|
1,000
|
1,100
|
1,000
|
1,300
|
1,200
|
1,300
|
1,200
|
1,500
|
1,600
|
1,500
|
1,300
|
1,600
|
1,600
|
1,500
|
1,700
|
|
自己株式の取得による支出
|
0
|
0
|
200
|
0
|
0
|
1,700
|
0
|
6,500
|
-100
|
1,600
|
0
|
15,900
|
0
|
2,000
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
1,300
|
3,900
|
-100
|
100
|
7,400
|
0
|
24,300
|
100
|
900
|
0
|
0
|
0
|
1,200
|
0
|
0
|
400
|
1,800
|
100
|
1,400
|
8,200
|
11,100
|
7,400
|
0
|
5,100
|
5,800
|
100
|
3,900
|
10,300
|
6,900
|
32,200
|
10,400
|
1,300
|
19,100
|
10,100
|
4,100
|
4,900
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,200
|
9,000
|
317,700
|
-5,900
|
0
|
1,600
|
200
|
-700
|
-
|
-
|
0
|
-
|
500,000
|
0
|
0
|
0
|
300
|
99,700
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
100
|
900
|
100
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,600
|
8,400
|
7,500
|
18,200
|
7,500
|
7,500
|
8,400
|
8,300
|
538,500
|
2,900
|
0
|
5,300
|
4,100
|
6,300
|
2,500
|
7,400
|
12,600
|
6,100
|
8,500
|
2,500
|
2,600
|
2,500
|
2,400
|
63,200
|
2,500
|
2,600
|
2,500
|
2,500
|
2,000
|
0
|
0
|
0
|
0
|
501,000
|
0
|
0
|
2,000
|
1,200
|
1,300
|
1,200
|
1,200
|
1,300
|
1,200
|
1,200
|
|
財務キャッシュフロー
|
-18,500
|
-4,400
|
18,600
|
-14,700
|
-4,000
|
6,500
|
-5,100
|
-28,400
|
-300
|
-7,500
|
2,100
|
-26,100
|
1,200
|
30,200
|
15,200
|
492,200
|
-21,500
|
-42,200
|
-24,400
|
-29,700
|
-27,100
|
2,300
|
-16,800
|
-30,100
|
-18,100
|
31,500
|
-19,800
|
6,800
|
-24,400
|
105,900
|
210,700
|
21,200
|
-55,000
|
20,800
|
-5,700
|
-48,100
|
-55,700
|
50,300
|
-46,400
|
-
|
-35,000
|
33,400
|
-4,400
|
-700
|
-32,300
|
33,400
|
-4,900
|
-16,200
|
-7,500
|
56,800
|
21,800
|
-47,000
|
-29,000
|
23,000
|
88,600
|
-23,200
|
-52,700
|
28,700
|
-25,400
|
-50,600
|
-11,200
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,100
|
-37,000
|
38,400
|
37,600
|
28,500
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.8
|
-8.1
|
7.6
|
7.7
|
6.6
|