|
(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
|
|
営業キャッシュフロー
|
36,400
|
10,200
|
3,200
|
-3,900
|
30,400
|
22,500
|
9,000
|
4,800
|
40,800
|
29,500
|
13,800
|
12,200
|
28,700
|
34,900
|
19,000
|
1,400
|
27,800
|
62,700
|
20,400
|
4,200
|
14,200
|
26,000
|
22,500
|
5,600
|
37,500
|
25,700
|
11,500
|
11,500
|
28,400
|
-
|
6,700
|
8,500
|
37,800
|
34,300
|
20,100
|
12,700
|
27,900
|
30,400
|
16,600
|
800
|
47,700
|
36,700
|
11,500
|
11,900
|
29,100
|
41,900
|
11,700
|
15,000
|
15,300
|
47,100
|
16,300
|
28,300
|
26,600
|
49,900
|
26,100
|
23,300
|
52,100
|
42,200
|
15,600
|
21,400
|
|
資本的支出
|
-10,800
|
-14,300
|
-17,600
|
-14,400
|
-9,100
|
-14,800
|
-23,500
|
-21,100
|
-14,400
|
-22,600
|
-27,600
|
-24,900
|
-9,200
|
-19,900
|
-31,600
|
-31,900
|
-13,100
|
-25,400
|
-32,400
|
-33,000
|
-11,300
|
-28,300
|
-34,800
|
-23,700
|
-17,500
|
-27,400
|
-39,300
|
-35,100
|
-10,100
|
-27,100
|
-39,100
|
-26,100
|
-10,900
|
-27,800
|
-38,000
|
-42,500
|
-16,800
|
-32,000
|
-44,800
|
-29,000
|
-14,100
|
-28,400
|
-39,000
|
-33,500
|
-15,400
|
-29,900
|
-37,200
|
-39,600
|
-22,200
|
-35,400
|
-35,800
|
-47,600
|
-20,200
|
-36,700
|
-57,400
|
-55,600
|
-32,600
|
-40,200
|
-54,600
|
-57,700
|
|
投資キャッシュフロー
|
-10,800
|
-14,300
|
-17,600
|
-14,400
|
-9,100
|
-14,800
|
-23,500
|
-21,100
|
-14,400
|
-22,600
|
-27,600
|
-24,900
|
-9,200
|
-19,900
|
-31,600
|
-31,900
|
-13,100
|
-25,400
|
-32,400
|
-33,000
|
-11,300
|
-28,300
|
-34,800
|
-23,700
|
-17,500
|
-27,400
|
-39,300
|
-35,100
|
-10,100
|
-
|
-39,100
|
-26,100
|
2,500
|
-27,800
|
-38,000
|
-42,500
|
-16,800
|
-32,000
|
-44,800
|
-29,000
|
-14,100
|
-28,400
|
-39,000
|
-33,500
|
-15,400
|
-29,900
|
-37,200
|
-39,600
|
-22,200
|
-35,400
|
-35,800
|
-47,600
|
-20,200
|
-36,700
|
-57,400
|
-55,600
|
-103,800
|
-40,400
|
-54,600
|
-146,700
|
|
配当金の支払額
|
3,800
|
3,800
|
3,800
|
3,800
|
3,800
|
3,800
|
4,800
|
4,800
|
4,800
|
4,700
|
4,800
|
4,800
|
4,800
|
4,800
|
4,800
|
4,800
|
4,900
|
4,900
|
4,900
|
4,900
|
5,000
|
5,000
|
5,000
|
5,000
|
5,100
|
5,100
|
5,100
|
5,100
|
5,400
|
5,500
|
5,400
|
5,500
|
5,500
|
5,500
|
5,700
|
5,400
|
5,600
|
5,700
|
5,600
|
5,700
|
5,800
|
5,700
|
6,000
|
6,100
|
6,300
|
6,300
|
6,300
|
6,200
|
6,500
|
6,600
|
6,500
|
6,600
|
6,800
|
6,900
|
6,900
|
6,900
|
7,300
|
7,300
|
7,400
|
8,100
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,800
|
-
|
-
|
-
|
4,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
100
|
100
|
100
|
200
|
100
|
100
|
100
|
200
|
100
|
100
|
200
|
4,000
|
200
|
0
|
200
|
7,000
|
200
|
100
|
200
|
18,500
|
200
|
200
|
0
|
16,800
|
13,400
|
100
|
0
|
16,600
|
13,400
|
0
|
1,800
|
3,600
|
14,400
|
0
|
1,500
|
8,900
|
7,200
|
100
|
13,000
|
5,500
|
1,300
|
1,500
|
2,100
|
5,500
|
1,200
|
1,600
|
2,100
|
2,000
|
1,300
|
1,500
|
2,100
|
0
|
1,300
|
1,500
|
2,100
|
0
|
|
財務キャッシュフロー
|
-27,900
|
3,300
|
16,500
|
17,900
|
-20,600
|
-9,100
|
17,200
|
16,600
|
-28,700
|
-7,300
|
19,000
|
9,800
|
-14,600
|
-17,300
|
10,700
|
28,800
|
-11,900
|
-32,400
|
4,800
|
28,600
|
-3,500
|
2,100
|
8,800
|
19,500
|
-17,000
|
700
|
30,900
|
21,600
|
-17,700
|
-
|
30,200
|
19,100
|
-43,800
|
-6,000
|
20,400
|
27,700
|
-10,100
|
-400
|
32,200
|
26,000
|
-33,500
|
-9,400
|
31,300
|
19,300
|
-13,700
|
-13,400
|
28,300
|
25,700
|
4,700
|
-11,700
|
18,700
|
19,800
|
-6,600
|
-16,700
|
34,800
|
32,300
|
55,600
|
-3,500
|
45,100
|
126,300
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-32,300
|
19,500
|
2,000
|
-39,000
|
-36,300
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-25.3
|
11.4
|
1.9
|
-38.6
|
-22.5
|