|
(単位:千ドル)
|
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
|
14,605
|
14,752
|
16,023
|
18,400
|
20,200
|
18,900
|
23,300
|
23,900
|
23,400
|
23,200
|
25,500
|
29,000
|
28,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,200
|
37,000
|
35,600
|
34,000
|
34,100
|
34,100
|
33,500
|
32,000
|
32,400
|
34,100
|
32,500
|
34,900
|
35,200
|
35,800
|
35,700
|
35,800
|
35,300
|
36,400
|
35,500
|
35,600
|
33,300
|
28,700
|
28,100
|
28,800
|
28,800
|
28,600
|
37,400
|
58,800
|
|
株式報酬費用
|
-
|
-
|
-
|
2,000
|
1,500
|
1,600
|
1,600
|
1,400
|
2,200
|
1,900
|
2,100
|
2,300
|
3,000
|
2,300
|
2,200
|
1,500
|
2,700
|
1,600
|
1,400
|
1,700
|
1,700
|
1,600
|
1,500
|
1,600
|
1,400
|
1,100
|
700
|
800
|
800
|
600
|
900
|
900
|
1,200
|
1,200
|
1,200
|
1,100
|
1,200
|
600
|
900
|
500
|
1,800
|
2,000
|
1,800
|
1,100
|
1,900
|
2,000
|
1,700
|
1,600
|
1,600
|
1,100
|
800
|
1,300
|
1,700
|
1,100
|
-100
|
400
|
1,400
|
200
|
400
|
|
営業キャッシュフロー
|
-
|
42,263
|
42,621
|
-3,100
|
89,800
|
-8,900
|
128,300
|
12,800
|
-
|
-1,400
|
-
|
-11,300
|
36,600
|
48,800
|
55,900
|
26,600
|
65,500
|
6,400
|
58,100
|
29,400
|
92,100
|
44,600
|
53,000
|
29,500
|
24,900
|
73,900
|
20,200
|
57,300
|
28,000
|
85,300
|
15,200
|
35,300
|
300
|
84,900
|
61,400
|
26,800
|
21,800
|
74,500
|
34,700
|
64,800
|
39,800
|
79,400
|
49,100
|
22,700
|
43,500
|
54,400
|
88,300
|
30,200
|
68,700
|
93,700
|
56,400
|
10,000
|
-9,300
|
107,200
|
60,900
|
25,800
|
17,500
|
9,200
|
56,600
|
|
資本的支出
|
-
|
-56,252
|
-53,883
|
-9,500
|
-11,200
|
-19,900
|
-40,000
|
-30,500
|
-30,900
|
-34,200
|
-50,000
|
-38,100
|
-39,700
|
-24,700
|
-15,800
|
-8,300
|
-14,200
|
-26,800
|
-26,500
|
-13,800
|
-16,400
|
-12,700
|
-20,800
|
-12,700
|
-9,700
|
-27,200
|
-26,000
|
-15,400
|
-28,200
|
-27,000
|
-29,600
|
-20,900
|
-32,200
|
-28,400
|
-28,600
|
-22,800
|
-14,100
|
-16,500
|
-20,500
|
-20,100
|
-13,600
|
-18,400
|
-46,500
|
-12,900
|
-21,100
|
-21,700
|
-19,800
|
-22,600
|
-27,800
|
-34,100
|
-24,700
|
-15,500
|
-17,500
|
-15,100
|
-24,800
|
-4,900
|
-12,600
|
-25,500
|
-23,800
|
|
投資キャッシュフロー
|
-
|
-56,252
|
-53,908
|
-9,500
|
-11,200
|
-19,900
|
-43,500
|
-98,200
|
-
|
-62,800
|
-
|
-38,100
|
-39,700
|
-24,700
|
-15,800
|
-8,300
|
-14,200
|
-241,400
|
-21,300
|
-5,300
|
-19,000
|
-11,800
|
-100
|
7,900
|
-9,700
|
-27,200
|
-25,600
|
-15,400
|
-23,900
|
-
|
-29,400
|
-20,900
|
-32,000
|
-28,400
|
-28,500
|
-22,800
|
-14,100
|
-17,900
|
-20,500
|
-20,100
|
-13,600
|
-18,400
|
-47,200
|
-13,000
|
-21,000
|
-18,100
|
-18,100
|
-22,300
|
-27,700
|
-35,400
|
-23,800
|
-15,100
|
-18,300
|
-14,200
|
-24,700
|
-4,600
|
-12,600
|
-297,800
|
-24,200
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,900
|
4,900
|
9,600
|
9,600
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
5,000
|
5,000
|
4,900
|
5,100
|
5,000
|
5,000
|
5,000
|
5,000
|
5,300
|
6,600
|
6,700
|
6,700
|
7,200
|
8,400
|
8,400
|
9,000
|
8,400
|
10,100
|
10,100
|
10,900
|
10,200
|
10,100
|
10,200
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
1,400
|
3,000
|
4,700
|
300
|
2,400
|
0
|
8,500
|
0
|
0
|
10,100
|
75,000
|
0
|
20,000
|
0
|
15,700
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,100
|
7,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
29,400
|
-
|
-
|
-
|
-
|
150,000
|
0
|
0
|
0
|
0
|
268,100
|
0
|
0
|
210,800
|
0
|
0
|
50,000
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
73,100
|
45,000
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
850
|
800
|
900
|
800
|
800
|
225,000
|
0
|
0
|
0
|
0
|
271,500
|
5,000
|
0
|
149,500
|
0
|
300
|
98,300
|
32,900
|
14,100
|
13,800
|
5,300
|
300
|
531,900
|
112,700
|
0
|
44,900
|
300
|
200
|
300
|
300
|
300
|
89,900
|
0
|
8,900
|
0
|
6,900
|
40,100
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
94,368
|
27,929
|
-1,300
|
-2,200
|
-3,400
|
-3,400
|
153,300
|
-
|
-15,100
|
-
|
-6,000
|
29,300
|
-93,300
|
-11,700
|
23,600
|
-15,000
|
136,500
|
-16,600
|
-45,700
|
-66,900
|
-35,500
|
-24,200
|
-14,200
|
-35,700
|
-34,700
|
-23,100
|
-15,100
|
-8,100
|
-
|
-8,500
|
-16,200
|
-10,000
|
-65,000
|
-29,500
|
134,700
|
-162,400
|
-51,700
|
-51,800
|
-39,100
|
-28,500
|
-58,100
|
7,300
|
6,200
|
-38,800
|
-40,400
|
-39,500
|
-14,600
|
-46,100
|
-10,600
|
-18,400
|
-14,900
|
-10,600
|
-10,200
|
-11,300
|
-17,100
|
-12,400
|
182,400
|
-24,100
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,100
|
20,900
|
4,900
|
-16,300
|
32,800
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.4
|
4.8
|
1.1
|
-3.3
|
6.8
|