|
(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
|
|
株式報酬費用
|
920
|
930
|
1,410
|
2,100
|
3,130
|
2,640
|
2,680
|
2,070
|
2,360
|
2,090
|
2,280
|
2,080
|
2,330
|
750
|
2,520
|
350
|
1,720
|
1,750
|
1,970
|
2,170
|
1,100
|
1,700
|
1,470
|
1,870
|
1,750
|
1,690
|
1,220
|
1,400
|
1,780
|
2,770
|
1,320
|
1,720
|
1,090
|
2,320
|
1,940
|
2,740
|
930
|
2,560
|
2,440
|
3,220
|
1,660
|
2,180
|
2,820
|
2,480
|
2,380
|
2,160
|
2,940
|
3,240
|
3,140
|
350
|
4,570
|
1,850
|
1,630
|
-1,090
|
2,990
|
2,010
|
3,300
|
3,240
|
|
営業キャッシュフロー
|
40,210
|
60,260
|
-39,400
|
34,520
|
20,280
|
57,820
|
-37,930
|
51,470
|
27,740
|
46,330
|
-24,670
|
47,660
|
41,910
|
58,500
|
-23,270
|
29,720
|
8,260
|
47,830
|
-3,340
|
36,280
|
13,470
|
34,060
|
21,970
|
27,620
|
23,060
|
47,410
|
16,240
|
35,380
|
31,470
|
46,230
|
8,080
|
21,200
|
34,820
|
11,500
|
3,400
|
27,440
|
48,270
|
48,300
|
15,740
|
26,930
|
35,070
|
56,480
|
5,670
|
22,020
|
18,950
|
25,930
|
9,690
|
16,500
|
31,380
|
30,590
|
-3,690
|
18,360
|
22,030
|
27,080
|
9,190
|
30,250
|
36,490
|
41,520
|
|
資本的支出
|
-9,500
|
-9,100
|
-11,370
|
-15,270
|
-9,800
|
-9,680
|
-13,950
|
-11,970
|
-9,230
|
-4,340
|
-9,030
|
-11,460
|
-7,280
|
-6,680
|
-8,010
|
-4,880
|
-7,470
|
-8,300
|
-5,980
|
-6,980
|
-9,430
|
-8,940
|
-10,740
|
-6,170
|
-7,210
|
-12,680
|
-3,170
|
-8,150
|
-4,570
|
-9,160
|
-6,640
|
-5,670
|
-11,060
|
-6,300
|
-3,930
|
-5,320
|
-8,420
|
-22,810
|
-9,370
|
-8,960
|
-11,520
|
-15,210
|
-11,890
|
-9,830
|
-10,120
|
-14,120
|
-14,790
|
-10,140
|
-10,010
|
-19,250
|
-13,250
|
-10,860
|
-11,870
|
-14,980
|
-12,940
|
-17,040
|
-13,670
|
-4,700
|
|
投資キャッシュフロー
|
-37,540
|
24,670
|
-70,240
|
-15,450
|
-32,400
|
-14,910
|
-41,660
|
-30,170
|
-
|
-
|
-8,790
|
-11,460
|
-28,040
|
-361,800
|
-7,370
|
-7,340
|
-6,480
|
-18,280
|
-5,860
|
-6,980
|
-9,430
|
-8,840
|
-10,710
|
-4,420
|
-7,190
|
-10,030
|
-2,920
|
-8,150
|
-4,570
|
-9,160
|
-28,910
|
-50,400
|
-11,120
|
119,510
|
-86,320
|
-15,980
|
-8,600
|
-121,170
|
-9,370
|
-8,820
|
-11,500
|
-49,490
|
-75,820
|
-9,890
|
16,180
|
14,490
|
-52,570
|
-43,950
|
-15,300
|
-22,600
|
-13,140
|
-10,740
|
-8,000
|
-15,080
|
-29,610
|
-16,350
|
-13,640
|
-4,450
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,740
|
1,720
|
1,710
|
1,710
|
1,660
|
1,680
|
1,680
|
1,680
|
1,660
|
1,660
|
1,660
|
1,650
|
1,610
|
1,670
|
1,670
|
1,660
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
670
|
8,550
|
670
|
14,750
|
5,670
|
15,650
|
31,570
|
0
|
4,480
|
3,370
|
2,640
|
11,570
|
3,950
|
930
|
9,060
|
18,830
|
2,070
|
6,960
|
10,400
|
2,690
|
260
|
5,430
|
13,320
|
3,530
|
2,420
|
0
|
460
|
1,800
|
0
|
101,060
|
|
長期借入金の返済による支出
|
1,220
|
44,200
|
31,010
|
38,140
|
61,700
|
273,920
|
48,840
|
55,990
|
46,880
|
435,790
|
46,340
|
44,690
|
48,770
|
41,010
|
35,760
|
405,600
|
50
|
3,480
|
3,470
|
3,480
|
3,430
|
3,470
|
3,470
|
3,440
|
251,030
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,200
|
-6,550
|
35,680
|
-4,750
|
8,930
|
-48,420
|
80,270
|
-23,730
|
171,380
|
-178,770
|
38,280
|
-29,640
|
-22,180
|
297,650
|
29,950
|
-19,940
|
-5,490
|
-32,560
|
15,170
|
-31,060
|
-5,150
|
-27,060
|
-9,330
|
-23,160
|
-13,790
|
-34,560
|
-4,230
|
-10,500
|
-670
|
-8,550
|
-2,910
|
-14,930
|
-6,040
|
-16,480
|
116,560
|
-152,320
|
-5,180
|
47,080
|
340,820
|
-321,840
|
-4,020
|
-3,210
|
-11,770
|
-21,860
|
-3,880
|
-8,670
|
-17,320
|
17,460
|
-23,320
|
-7,760
|
12,410
|
-3,080
|
-22,130
|
-15,840
|
30,060
|
-16,330
|
-19,490
|
-40,690
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,100
|
-3,750
|
13,210
|
22,820
|
36,820
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.3
|
-1.6
|
4.8
|
8.5
|
23.7
|