|
(単位:千ドル)
|
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
|
30,373
|
31,218
|
31,559
|
28,800
|
31,031
|
28,368
|
28,895
|
29,337
|
29,120
|
26,945
|
26,454
|
27,720
|
28,355
|
26,475
|
23,996
|
24,977
|
26,596
|
25,111
|
25,385
|
25,470
|
27,912
|
27,386
|
28,443
|
29,789
|
31,769
|
32,821
|
31,874
|
27,435
|
28,075
|
28,559
|
30,186
|
31,560
|
33,637
|
35,974
|
35,031
|
33,992
|
36,798
|
35,469
|
34,457
|
35,649
|
37,592
|
38,933
|
38,807
|
40,193
|
40,967
|
39,600
|
39,800
|
42,800
|
43,100
|
44,600
|
44,100
|
50,100
|
54,400
|
49,200
|
50,400
|
51,800
|
54,900
|
|
株式報酬費用
|
698
|
1,214
|
1,328
|
2,273
|
1,150
|
1,435
|
1,811
|
3,057
|
1,946
|
2,314
|
2,987
|
4,004
|
3,136
|
3,600
|
4,248
|
4,979
|
2,310
|
-1,053
|
3,029
|
4,069
|
3,288
|
2,350
|
3,312
|
16,248
|
3,899
|
5,256
|
5,566
|
4,203
|
3,382
|
1,497
|
12,517
|
17,845
|
23,329
|
17,535
|
8,063
|
11,644
|
13,705
|
6,716
|
23,386
|
16,544
|
13,423
|
14,089
|
16,654
|
15,117
|
14,940
|
17,600
|
20,800
|
18,000
|
18,000
|
18,700
|
16,800
|
12,700
|
14,600
|
19,300
|
24,900
|
23,600
|
13,800
|
|
営業キャッシュフロー
|
-15,439
|
104,793
|
222,831
|
88,150
|
115,202
|
143,054
|
111,145
|
19,617
|
137,452
|
35,674
|
36,749
|
8,866
|
151,620
|
37,629
|
64,935
|
7,767
|
108,001
|
46,078
|
57,226
|
-485
|
203,731
|
49,049
|
168,037
|
77,365
|
231,490
|
66,170
|
161,388
|
-22,799
|
215,612
|
55,822
|
105,991
|
43,724
|
206,651
|
197,883
|
-156,519
|
199,501
|
228,721
|
69,480
|
178,538
|
250,834
|
238,412
|
86,135
|
59,747
|
64,441
|
17,777
|
-160,800
|
286,200
|
51,200
|
258,900
|
286,000
|
262,800
|
52,300
|
297,300
|
52,500
|
185,500
|
24,800
|
266,800
|
|
資本的支出
|
-24,570
|
-17,291
|
-19,280
|
-17,737
|
-29,547
|
-20,883
|
-21,008
|
-21,111
|
-28,769
|
-20,434
|
-14,886
|
-15,141
|
-22,935
|
-21,152
|
-22,011
|
-23,242
|
-35,903
|
-30,746
|
-16,485
|
-27,566
|
-28,153
|
-25,073
|
-27,816
|
-22,904
|
-42,985
|
-30,996
|
-30,157
|
-38,107
|
-60,153
|
-36,149
|
-40,812
|
-51,080
|
-47,315
|
-44,424
|
-30,786
|
-14,277
|
-40,896
|
-36,986
|
-30,515
|
-40,930
|
-58,513
|
-73,591
|
-46,916
|
-76,274
|
-70,319
|
-110,900
|
-75,700
|
-72,400
|
-56,500
|
-71,600
|
-40,200
|
-50,000
|
-65,700
|
-66,600
|
-39,500
|
-64,200
|
-51,100
|
|
投資キャッシュフロー
|
-26,353
|
-20,659
|
-13,180
|
-16,391
|
-24,968
|
-23,548
|
-24,393
|
-15,440
|
-29,417
|
-14,547
|
-12,677
|
-18,726
|
-25,899
|
-25,101
|
-10,896
|
-17,595
|
-27,241
|
-17,758
|
4,798
|
-23,186
|
-32,202
|
-15,997
|
-32,814
|
-26,798
|
-48,782
|
-41,299
|
-38,002
|
-40,405
|
-59,681
|
-80,211
|
-62,973
|
-55,193
|
-44,966
|
-119,281
|
11,723
|
-10,170
|
-70,831
|
-34,893
|
-35,551
|
-57,300
|
-444,066
|
-78,204
|
-56,954
|
-91,906
|
-8,636
|
-19,100
|
-62,400
|
-79,400
|
-79,800
|
-71,700
|
-69,700
|
-50,800
|
-88,900
|
-71,100
|
-58,600
|
120,000
|
-59,000
|
|
配当金の支払額
|
0
|
0
|
20,036
|
0
|
0
|
25,076
|
0
|
0
|
0
|
0
|
30,000
|
0
|
0
|
-
|
50,000
|
0
|
0
|
-
|
-
|
0
|
0
|
35,000
|
0
|
0
|
35,000
|
45,000
|
0
|
0
|
45,000
|
55,000
|
0
|
0
|
58,900
|
31,930
|
31,709
|
-39
|
0
|
16,000
|
24,100
|
32,200
|
32,100
|
39,900
|
39,600
|
47,500
|
47,300
|
47,600
|
47,600
|
47,700
|
47,600
|
47,900
|
47,700
|
51,500
|
51,400
|
51,400
|
51,400
|
55,400
|
54,700
|
|
自己株式の取得による支出
|
244
|
479
|
0
|
0
|
124
|
0
|
365
|
0
|
5,379
|
-
|
-
|
512
|
126
|
-
|
-
|
73
|
1,881
|
-
|
-
|
9
|
1,161
|
193
|
11,269
|
1,830
|
11,810
|
14,844
|
7,183
|
31,746
|
2,266
|
3,914
|
24,696
|
0
|
15,372
|
30,074
|
26,169
|
0
|
0
|
-
|
-
|
-
|
-
|
74,191
|
40,041
|
26,420
|
35,048
|
8,100
|
0
|
0
|
0
|
25,000
|
16,900
|
17,800
|
30,400
|
30,000
|
500
|
0
|
0
|
|
長期借入れによる収入
|
-
|
0
|
385,000
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
25,385
|
-53,539
|
-158,616
|
-36,075
|
-2,709
|
-76,000
|
-142,512
|
-9,211
|
-2,786
|
-6,954
|
-143,094
|
-7,149
|
-184,479
|
-96,533
|
29,129
|
4,544
|
-32,035
|
-73,571
|
24,521
|
-66,607
|
-57,892
|
-42,502
|
-69,976
|
74
|
-39,329
|
-73,855
|
-5,934
|
-15,974
|
-52,461
|
-67,746
|
198,795
|
15,746
|
-91,777
|
-138,020
|
727,611
|
-287,070
|
-16,526
|
439,668
|
-892,806
|
-36,474
|
-351,276
|
-139,429
|
-77,720
|
-70,581
|
-77,670
|
77,800
|
-71,900
|
-145,000
|
-75,000
|
-94,500
|
-68,400
|
-66,200
|
-90,200
|
-97,500
|
-54,900
|
-184,700
|
-63,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
231,600
|
-14,100
|
146,000
|
-39,400
|
215,700
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.6
|
-0.9
|
10.1
|
-2.6
|
12.2
|