|
(単位:千ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
14,100
|
14,700
|
13,600
|
13,800
|
15,100
|
15,800
|
14,100
|
14,800
|
14,900
|
16,200
|
14,700
|
14,600
|
14,900
|
15,700
|
16,200
|
16,400
|
16,800
|
16,300
|
15,100
|
14,300
|
15,300
|
15,600
|
15,400
|
15,800
|
16,500
|
18,200
|
17,500
|
21,200
|
21,800
|
21,100
|
20,300
|
21,100
|
21,500
|
22,700
|
22,500
|
21,100
|
20,700
|
20,500
|
21,000
|
21,000
|
20,200
|
23,500
|
23,500
|
22,800
|
20,400
|
21,300
|
21,100
|
20,800
|
20,200
|
20,000
|
20,000
|
20,600
|
17,600
|
19,300
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
1,800
|
10,800
|
1,700
|
2,200
|
2,100
|
9,600
|
3,000
|
2,900
|
2,900
|
8,800
|
5,400
|
3,200
|
3,600
|
9,100
|
3,400
|
4,100
|
3,200
|
8,400
|
3,300
|
3,800
|
3,600
|
9,200
|
3,700
|
2,500
|
2,300
|
9,500
|
2,500
|
2,300
|
2,400
|
8,000
|
9,000
|
13,100
|
2,100
|
-1,800
|
2,700
|
12,200
|
3,400
|
2,400
|
3,800
|
14,000
|
4,500
|
3,600
|
3,900
|
14,800
|
3,200
|
1,700
|
4,800
|
13,100
|
4,300
|
|
営業キャッシュフロー
|
51,000
|
53,800
|
-36,900
|
66,100
|
100,600
|
57,500
|
-39,300
|
56,400
|
79,900
|
81,800
|
-72,600
|
56,400
|
23,700
|
76,700
|
-35,800
|
89,500
|
76,800
|
55,900
|
-65,700
|
85,800
|
83,900
|
66,700
|
-50,500
|
72,800
|
72,800
|
131,900
|
-117,700
|
79,400
|
84,400
|
85,100
|
-71,000
|
113,800
|
176,000
|
142,000
|
-93,400
|
27,600
|
-63,600
|
2,000
|
2,500
|
-43,500
|
-55,100
|
-19,300
|
75,800
|
88,000
|
11,300
|
119,900
|
120,100
|
57,400
|
-59,100
|
108,100
|
98,900
|
600
|
-141,100
|
58,900
|
|
資本的支出
|
-20,000
|
-15,900
|
-10,100
|
-15,700
|
-24,100
|
-24,100
|
-18,400
|
-18,000
|
-15,500
|
-34,900
|
-15,800
|
-28,500
|
-24,700
|
-28,500
|
-24,200
|
-23,200
|
-22,600
|
-23,400
|
-14,300
|
-12,500
|
-13,600
|
-20,700
|
-16,800
|
-19,800
|
-21,700
|
-29,600
|
-15,800
|
-25,700
|
-15,300
|
-24,600
|
-14,800
|
-17,700
|
-16,600
|
-24,300
|
-9,400
|
-9,200
|
-18,400
|
-13,400
|
-13,500
|
-15,200
|
-13,600
|
-15,300
|
-13,900
|
-16,300
|
-11,700
|
-12,600
|
-13,100
|
-9,700
|
-12,100
|
-12,500
|
-11,000
|
-11,500
|
-14,000
|
-18,100
|
|
投資キャッシュフロー
|
-11,900
|
-43,600
|
30,900
|
-26,100
|
-54,500
|
-35,800
|
38,700
|
-18,300
|
-45,300
|
-300
|
48,800
|
-16,500
|
-34,800
|
-11,800
|
-3,800
|
-23,700
|
-91,800
|
31,500
|
52,900
|
-41,300
|
-62,100
|
2,100
|
18,700
|
-36,900
|
48,700
|
-78,000
|
-7,900
|
-160,500
|
-79,100
|
-24,100
|
-13,700
|
-15,900
|
-16,500
|
50,600
|
-2,700
|
-12,800
|
-13,000
|
6,500
|
-44,800
|
-14,200
|
-7,300
|
-108,000
|
-12,200
|
-7,300
|
-11,200
|
1,300
|
4,700
|
11,300
|
-46,600
|
30,700
|
-12,100
|
-6,800
|
-5,900
|
-13,500
|
|
配当金の支払額
|
7,900
|
7,800
|
11,600
|
11,400
|
11,400
|
11,400
|
12,500
|
12,600
|
12,500
|
12,600
|
13,600
|
13,000
|
13,000
|
12,900
|
15,100
|
14,000
|
14,000
|
13,900
|
15,200
|
14,400
|
14,500
|
14,400
|
15,700
|
15,200
|
15,000
|
15,100
|
16,300
|
16,000
|
16,000
|
16,000
|
17,300
|
17,200
|
17,400
|
17,200
|
8,400
|
11,700
|
12,100
|
17,100
|
16,700
|
16,700
|
17,100
|
16,900
|
11,600
|
11,700
|
12,100
|
11,800
|
11,800
|
11,900
|
12,300
|
11,700
|
11,800
|
11,800
|
12,200
|
11,900
|
|
自己株式の取得による支出
|
17,900
|
6,700
|
11,800
|
7,600
|
500
|
0
|
31,700
|
100
|
1,000
|
17,100
|
5,900
|
28,400
|
1,000
|
1,000
|
11,500
|
400
|
2,400
|
42,100
|
20,900
|
11,600
|
15,800
|
100
|
5,800
|
27,300
|
300
|
400
|
3,400
|
100
|
600
|
100
|
4,000
|
1,900
|
2,800
|
0
|
42,300
|
0
|
4,300
|
26,600
|
23,100
|
1,200
|
3,400
|
0
|
500
|
0
|
-
|
-
|
-
|
-
|
27,700
|
2,600
|
6,000
|
100
|
5,000
|
200
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,300
|
0
|
-
|
-
|
500
|
600
|
-
|
-
|
-
|
-
|
600
|
600
|
600
|
700
|
500
|
700
|
32,400
|
100
|
0
|
700
|
900
|
700
|
700
|
600
|
700
|
700
|
700
|
600
|
700
|
250,700
|
600
|
700
|
700
|
900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-26,600
|
-14,200
|
-23,900
|
-18,100
|
-13,600
|
-8,600
|
-45,900
|
-13,300
|
-13,900
|
-28,500
|
-20,100
|
-41,800
|
-14,100
|
-13,800
|
-25,600
|
-13,600
|
4,600
|
-55,500
|
-36,400
|
-26,700
|
-31,000
|
-11,800
|
-22,200
|
-43,100
|
-16,000
|
-16,200
|
-20,400
|
-6,500
|
400
|
148,800
|
-21,800
|
-20,900
|
-21,400
|
-17,800
|
193,700
|
-11,200
|
-16,800
|
-43,100
|
-41,600
|
-18,500
|
-20,700
|
64,000
|
-59,900
|
-46,300
|
-50,300
|
-7,400
|
-16,300
|
-11,900
|
-40,000
|
-14,300
|
-17,800
|
-11,900
|
-17,200
|
-12,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,600
|
87,900
|
-10,900
|
-155,100
|
40,800
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.2
|
11.1
|
-1.4
|
-19.9
|
4.5
|