|
(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
|
12,600
|
12,200
|
10,300
|
10,300
|
-9,200
|
6,600
|
5,372
|
4,837
|
6,168
|
8,195
|
5,979
|
6,618
|
6,848
|
8,625
|
5,758
|
5,801
|
5,778
|
6,343
|
4,192
|
4,516
|
5,215
|
5,353
|
4,488
|
4,417
|
675
|
3,187
|
3,397
|
3,723
|
3,815
|
3,748
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-4,600
|
103,900
|
2,500
|
49,200
|
-
|
63,700
|
-25,026
|
22,468
|
9,541
|
46,082
|
-26,016
|
4,604
|
23,630
|
17,581
|
37,472
|
12,409
|
9,933
|
-
|
-3,819
|
20,788
|
29,189
|
47,777
|
-42,204
|
40,457
|
28,865
|
14,187
|
-8,029
|
26,725
|
20,155
|
15,771
|
-544
|
22,632
|
25,176
|
5,520
|
-31,122
|
18,633
|
15,249
|
-5,246
|
-910
|
30,228
|
38,476
|
7,081
|
-1,070
|
41,551
|
14,448
|
12,806
|
6,254
|
17,033
|
39,733
|
-8,530
|
-9,758
|
4,060
|
2,819
|
25,168
|
5,023
|
-7,776
|
42,255
|
11,407
|
|
資本的支出
|
-9,800
|
-10,400
|
-5,500
|
-34,800
|
600
|
-5,000
|
-7,465
|
-6,351
|
-11,089
|
-32,544
|
-31,845
|
-9,335
|
-6,483
|
-9,837
|
-2,386
|
-1,766
|
-3,332
|
-3,131
|
-4,359
|
-4,335
|
-2,995
|
-4,478
|
-4,650
|
-3,449
|
-1,112
|
-6,493
|
-2,452
|
-6,730
|
-5,450
|
-6,298
|
-4,252
|
-1,715
|
-7,297
|
-11,400
|
-5,358
|
-7,441
|
-7,003
|
-10,385
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-9,500
|
-7,400
|
15,100
|
-17,300
|
-
|
-8,200
|
-6,628
|
-6,087
|
-16,135
|
-
|
-31,902
|
-8,898
|
-6,497
|
-
|
-1,522
|
-1,542
|
-3,260
|
-1,967
|
-3,323
|
-5,283
|
-1,323
|
112
|
-3,836
|
-2,172
|
-4,641
|
-4,356
|
-2,088
|
-6,192
|
-5,142
|
-4,965
|
-4,247
|
-1,705
|
-2,857
|
-11,453
|
-5,342
|
-9,302
|
-6,536
|
-24,804
|
-4,847
|
-11,242
|
-18,950
|
-9,108
|
-4,529
|
-17,587
|
-17,122
|
6,086
|
-6,464
|
-6,235
|
-24,856
|
-44,042
|
-14,635
|
-8,640
|
-7,780
|
-40,237
|
-8,529
|
-2,506
|
-21,775
|
-31,366
|
|
配当金の支払額
|
4,400
|
4,500
|
4,500
|
4,600
|
4,600
|
31,400
|
2,102
|
2,032
|
1,999
|
1,971
|
1,964
|
1,993
|
1,927
|
1,871
|
1,850
|
1,838
|
1,814
|
1,794
|
1,804
|
1,834
|
1,812
|
1,812
|
1,827
|
1,863
|
1,862
|
1,130
|
1,144
|
1,145
|
1,144
|
1,145
|
1,153
|
1,327
|
1,328
|
1,324
|
1,339
|
1,351
|
1,355
|
1,330
|
1,374
|
1,412
|
1,414
|
1,417
|
1,445
|
1,521
|
1,522
|
1,524
|
1,557
|
1,633
|
1,636
|
1,626
|
1,630
|
1,676
|
1,658
|
1,660
|
1,691
|
1,879
|
1,882
|
1,883
|
|
自己株式の取得による支出
|
-
|
-
|
600
|
0
|
0
|
2,600
|
5,100
|
16,508
|
5,747
|
3,951
|
4,986
|
9,261
|
12,200
|
8,628
|
6,911
|
9,098
|
7,239
|
762
|
0
|
3,826
|
2,218
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
284
|
955
|
1,300
|
85
|
25
|
1,600
|
1,002
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,279
|
4,274
|
3,285
|
2,017
|
368
|
695
|
0
|
0
|
1,839
|
|
長期借入れによる収入
|
3,800
|
4,500
|
4,700
|
159,200
|
-138,900
|
-
|
2,793
|
-1,025
|
-257
|
-
|
1,553
|
0
|
0
|
-
|
2,876
|
-829
|
500
|
-
|
137
|
-137
|
0
|
-
|
5,461
|
732
|
-
|
-
|
1,269
|
-578
|
68
|
-
|
1,206
|
12
|
-153
|
935
|
6,232
|
70
|
-103
|
1,228
|
170
|
-
|
-
|
1
|
3,348
|
-2,239
|
555
|
1,427
|
2,112
|
-991
|
-331
|
4,442
|
1,327
|
910
|
853
|
-2,466
|
1,096
|
847
|
825
|
-
|
|
長期借入金の返済による支出
|
64,900
|
11,900
|
20,300
|
257,400
|
-223,100
|
7,900
|
10,132
|
5,132
|
-3,502
|
4,041
|
354
|
1,356
|
290
|
7,399
|
363
|
365
|
1,572
|
3,982
|
2,772
|
13,851
|
12,937
|
17,004
|
432
|
24,382
|
10,194
|
-28,961
|
8,205
|
22,206
|
10,555
|
6,159
|
161
|
162
|
175
|
244
|
593
|
230
|
234
|
297
|
357
|
2,524
|
250
|
304
|
2,689
|
-1,289
|
718
|
801
|
1,456
|
795
|
935
|
1,023
|
1,295
|
1,352
|
1,247
|
1,020
|
1,153
|
1,168
|
1,168
|
1,154
|
|
財務キャッシュフロー
|
-65,900
|
28,700
|
-44,300
|
-40,500
|
-
|
-71,300
|
-11,339
|
-28,189
|
899
|
1,853
|
32,601
|
-4,897
|
-27,392
|
20,667
|
-67,757
|
-20,816
|
-14,151
|
-
|
-9,652
|
-16,844
|
-17,862
|
-11,352
|
21,465
|
-34,214
|
12,612
|
-2,169
|
-8,080
|
-23,984
|
-11,915
|
-8,599
|
-1,408
|
-1,562
|
-5,681
|
13,764
|
7,298
|
-7,511
|
-6,692
|
20,933
|
-3,561
|
-13,106
|
-17,031
|
525
|
1,214
|
-8,471
|
-1,685
|
-898
|
-901
|
-3,419
|
-3,726
|
9,514
|
1,128
|
5,097
|
5,652
|
24,850
|
-7,443
|
-2,200
|
-17,225
|
17,010
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|