|
(単位:千ドル)
|
1Q11
|
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
|
10,700
|
10,800
|
11,500
|
10,600
|
10,200
|
9,800
|
9,800
|
9,600
|
8,500
|
9,600
|
8,900
|
10,300
|
13,100
|
10,500
|
11,300
|
10,200
|
9,700
|
9,800
|
9,500
|
12,000
|
10,800
|
11,300
|
11,200
|
11,200
|
16,600
|
15,300
|
14,800
|
12,800
|
15,600
|
15,400
|
15,800
|
14,800
|
14,400
|
14,500
|
14,500
|
14,300
|
15,300
|
17,200
|
19,800
|
19,900
|
16,900
|
28,000
|
25,400
|
22,400
|
25,100
|
25,800
|
41,400
|
36,900
|
42,000
|
42,800
|
27,600
|
35,400
|
36,300
|
36,400
|
35,700
|
35,400
|
35,300
|
36,200
|
34,800
|
34,700
|
|
株式報酬費用
|
900
|
1,100
|
1,000
|
800
|
1,600
|
1,500
|
1,400
|
2,400
|
100
|
700
|
1,200
|
1,200
|
1,100
|
1,900
|
1,300
|
1,600
|
1,000
|
600
|
200
|
1,700
|
1,400
|
1,300
|
1,000
|
2,100
|
1,400
|
800
|
2,300
|
2,600
|
1,500
|
1,000
|
1,200
|
1,100
|
900
|
1,600
|
1,500
|
3,700
|
2,200
|
2,000
|
1,400
|
3,200
|
2,100
|
2,500
|
1,700
|
2,200
|
3,400
|
3,600
|
9,500
|
3,900
|
3,700
|
3,000
|
2,600
|
1,200
|
2,700
|
3,300
|
2,700
|
2,700
|
3,600
|
2,600
|
2,400
|
2,500
|
|
営業キャッシュフロー
|
2,100
|
12,700
|
27,400
|
45,500
|
48,400
|
23,900
|
50,100
|
52,200
|
41,300
|
40,700
|
41,300
|
55,000
|
18,600
|
39,100
|
34,600
|
75,300
|
11,200
|
44,500
|
24,500
|
64,900
|
17,700
|
34,600
|
30,800
|
46,700
|
13,000
|
31,900
|
48,400
|
37,700
|
22,000
|
34,100
|
37,100
|
45,900
|
13,000
|
42,000
|
63,900
|
41,400
|
5,100
|
44,200
|
58,200
|
54,100
|
12,700
|
7,100
|
7,700
|
30,600
|
5,000
|
13,000
|
-800
|
185,000
|
-20,700
|
40,200
|
32,900
|
54,200
|
-13,000
|
46,100
|
37,600
|
24,100
|
-15,900
|
57,600
|
72,800
|
19,300
|
|
資本的支出
|
-27,700
|
69,800
|
-94,000
|
-9,000
|
-7,800
|
-6,200
|
-6,400
|
-6,800
|
-5,600
|
-3,600
|
-11,000
|
-8,900
|
-8,100
|
-7,000
|
-11,100
|
-8,900
|
-5,200
|
-3,900
|
-4,900
|
-10,200
|
-4,500
|
-5,200
|
-7,800
|
-10,300
|
-11,100
|
-8,200
|
-8,200
|
-9,700
|
-6,000
|
-7,700
|
-6,100
|
-7,200
|
-7,300
|
-7,900
|
-4,800
|
-8,600
|
-7,400
|
-7,500
|
-5,800
|
-9,400
|
-7,100
|
-9,200
|
-7,500
|
-12,100
|
-8,700
|
-9,100
|
-18,700
|
-20,400
|
-19,100
|
-22,900
|
-7,400
|
-16,600
|
-12,100
|
-8,700
|
-12,100
|
-22,100
|
-13,900
|
-8,700
|
-6,100
|
-11,300
|
|
投資キャッシュフロー
|
-26,500
|
-20,500
|
-8,700
|
-16,400
|
-16,500
|
-22,800
|
-3,700
|
-8,700
|
-8,600
|
-1,300
|
-10,200
|
-233,600
|
-11,600
|
-16,400
|
-6,300
|
-40,200
|
-3,900
|
-3,700
|
-4,600
|
-301,500
|
-5,500
|
-3,200
|
-6,300
|
-7,400
|
-305,900
|
-4,900
|
1,600
|
-9,300
|
-7,200
|
-7,800
|
-3,300
|
-9,200
|
-7,600
|
-9,600
|
-5,600
|
8,000
|
-176,300
|
-7,500
|
-6,700
|
-12,600
|
-7,300
|
-641,700
|
-9,300
|
21,800
|
-9,600
|
27,600
|
-479,600
|
-19,700
|
-19,400
|
-20,100
|
-18,700
|
605,400
|
-9,100
|
-10,900
|
-9,400
|
-15,300
|
-10,600
|
-7,000
|
-5,400
|
-14,000
|
|
配当金の支払額
|
2,700
|
-8,000
|
13,000
|
2,400
|
2,400
|
2,400
|
4,600
|
4,700
|
9,400
|
9,400
|
9,500
|
11,200
|
11,100
|
10,900
|
11,000
|
11,500
|
11,600
|
11,500
|
11,600
|
12,200
|
12,200
|
12,200
|
12,200
|
12,800
|
0
|
25,800
|
12,900
|
13,200
|
13,200
|
13,200
|
13,300
|
13,500
|
13,600
|
13,600
|
13,600
|
13,600
|
13,700
|
13,700
|
13,800
|
13,800
|
13,800
|
13,800
|
13,900
|
13,800
|
13,900
|
14,200
|
22,000
|
22,100
|
22,000
|
22,300
|
5,500
|
5,500
|
5,400
|
5,400
|
5,400
|
5,400
|
5,500
|
5,900
|
5,400
|
5,500
|
|
自己株式の取得による支出
|
45,800
|
-150,300
|
225,400
|
0
|
21,600
|
24,100
|
4,300
|
0
|
1,700
|
0
|
0
|
0
|
52,300
|
300
|
-100
|
0
|
2,900
|
0
|
0
|
0
|
600
|
0
|
0
|
100
|
1,100
|
-100
|
100
|
100
|
2,500
|
200
|
100
|
200
|
900
|
100
|
0
|
-100
|
1,000
|
-100
|
0
|
100
|
3,100
|
0
|
0
|
300
|
2,900
|
100
|
3,400
|
500
|
1,300
|
1,500
|
4,200
|
3,600
|
700
|
100
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
56,100
|
148,400
|
14,200
|
8,000
|
7,100
|
32,600
|
100
|
3,200
|
10,100
|
21,300
|
22,000
|
402,200
|
117,000
|
93,000
|
5,300
|
13,000
|
15,100
|
12,300
|
8,100
|
452,700
|
27,100
|
4,500
|
4,000
|
0
|
286,500
|
1,300
|
152,600
|
100
|
0
|
800
|
635,300
|
-1,900
|
-
|
-
|
0
|
19,000
|
212,000
|
0
|
700
|
0
|
25,000
|
678,700
|
26,000
|
14,800
|
20,000
|
20,000
|
680,400
|
54,600
|
55,000
|
60,100
|
64,900
|
61,000
|
69,000
|
25,000
|
33,000
|
404,000
|
54,000
|
10,000
|
0
|
18,000
|
|
長期借入金の返済による支出
|
200
|
-95,200
|
198,300
|
25,200
|
5,100
|
1,900
|
13,300
|
11,500
|
3,100
|
18,200
|
38,200
|
168,600
|
58,800
|
87,400
|
11,200
|
13,200
|
3,100
|
58,900
|
6,100
|
270,600
|
19,800
|
77,100
|
70,300
|
3,800
|
700
|
8,200
|
187,300
|
12,600
|
9,700
|
31,800
|
635,400
|
17,100
|
600
|
14,700
|
45,600
|
38,600
|
400
|
86,700
|
37,500
|
40,700
|
600
|
17,200
|
1,700
|
36,400
|
14,400
|
33,200
|
133,000
|
161,200
|
19,500
|
45,800
|
68,900
|
700,400
|
16,700
|
48,600
|
31,700
|
457,700
|
22,700
|
44,700
|
63,700
|
30,800
|
|
財務キャッシュフロー
|
16,600
|
-7,100
|
-16,200
|
-11,600
|
-23,300
|
2,500
|
-17,600
|
-12,200
|
-2,800
|
-7,500
|
-24,600
|
222,200
|
-400
|
-9,600
|
-11,500
|
-17,600
|
-1,600
|
-58,200
|
-9,700
|
161,900
|
-5,600
|
-84,400
|
-79,000
|
-16,700
|
284,100
|
-31,700
|
-48,600
|
-24,300
|
-26,800
|
-44,500
|
-16,800
|
-32,800
|
-15,300
|
-28,200
|
-59,200
|
-33,100
|
196,900
|
-100,300
|
-50,600
|
-54,600
|
4,500
|
636,200
|
10,300
|
-51,100
|
-13,600
|
-37,900
|
511,800
|
-128,700
|
11,700
|
-9,700
|
-16,100
|
-648,800
|
45,800
|
-29,400
|
-4,200
|
-68,100
|
24,500
|
-42,000
|
-70,300
|
-18,900
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,000
|
-29,800
|
48,900
|
66,700
|
8,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4
|
-6.1
|
9.3
|
13.0
|
1.7
|