|
(単位:千ドル)
|
3Q11
|
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
|
16,668
|
14,521
|
13,124
|
7,515
|
8,079
|
6,600
|
5,347
|
14
|
12,003
|
210
|
828
|
3,033
|
4,896
|
6,881
|
7,168
|
8,521
|
8,369
|
7,526
|
5,634
|
6,442
|
9,261
|
8,637
|
8,597
|
9,189
|
10,146
|
11,250
|
10,743
|
8,047
|
8,660
|
9,000
|
10,000
|
10,700
|
11,400
|
2,900
|
3,400
|
4,700
|
-5,100
|
6,200
|
7,600
|
12,200
|
11,600
|
10,600
|
10,500
|
10,700
|
10,400
|
10,200
|
9,700
|
7,800
|
8,300
|
8,400
|
8,300
|
8,100
|
8,100
|
7,900
|
7,400
|
7,500
|
7,600
|
|
株式報酬費用
|
740
|
1,702
|
2,355
|
961
|
176
|
523
|
956
|
263
|
544
|
238
|
800
|
700
|
9,762
|
2,235
|
2,400
|
2,300
|
4,159
|
3,191
|
1,675
|
1,801
|
1,681
|
1,519
|
1,105
|
1,382
|
1,237
|
1,088
|
3,705
|
3,313
|
894
|
1,700
|
2,100
|
2,100
|
1,900
|
-
|
-
|
-
|
-
|
500
|
800
|
400
|
700
|
800
|
500
|
400
|
700
|
500
|
700
|
800
|
200
|
400
|
400
|
300
|
2,300
|
800
|
700
|
700
|
500
|
|
営業キャッシュフロー
|
11,006
|
18,028
|
-1,849
|
7,675
|
-285
|
-1,384
|
-7,567
|
-5,722
|
-5,642
|
2,103
|
6,967
|
2,688
|
21,055
|
-48,959
|
1,068
|
14,292
|
1,038
|
16,825
|
29,394
|
8,760
|
24,169
|
32,776
|
-15,860
|
20,191
|
-30,965
|
798
|
-41,952
|
177,819
|
204,735
|
38,100
|
-1,300
|
58,700
|
15,000
|
36,100
|
12,500
|
29,600
|
-25,800
|
-2,500
|
2,100
|
-13,400
|
41,600
|
-63,400
|
20,700
|
-29,500
|
62,700
|
-77,000
|
16,200
|
26,100
|
61,200
|
-25,400
|
21,500
|
-28,400
|
41,400
|
-14,100
|
40,400
|
19,200
|
101,100
|
|
資本的支出
|
-8,909
|
-8,111
|
-10,616
|
-6,408
|
-6,612
|
-6,517
|
-3,438
|
-2,079
|
-543
|
-89
|
-574
|
-3,401
|
-1,755
|
-3,124
|
-9,790
|
-3,837
|
-4,573
|
-6,512
|
-4,358
|
-10,819
|
-7,359
|
-9,413
|
-7,606
|
-8,305
|
-6,601
|
-9,244
|
-10,990
|
-12,056
|
-7,410
|
-6,400
|
-12,800
|
-8,200
|
-14,000
|
-6,100
|
-5,600
|
-5,000
|
-1,100
|
-3,200
|
-4,800
|
-7,000
|
-9,100
|
-4,600
|
-4,200
|
-7,500
|
-4,400
|
-3,700
|
-4,500
|
-5,700
|
-4,500
|
-5,600
|
-3,100
|
-3,100
|
-7,200
|
-4,700
|
-
|
-200
|
0
|
|
投資キャッシュフロー
|
-8,863
|
-9,529
|
167,105
|
-6,765
|
-1,073
|
-6,909
|
166,354
|
99,217
|
-518
|
-9
|
-90,778
|
-82,324
|
-43,344
|
-20,773
|
-28,424
|
4,999
|
29,456
|
-33,127
|
-32,638
|
-14,307
|
-60,146
|
-28,769
|
-9,774
|
-28,416
|
-72,294
|
-56,685
|
73,105
|
508,993
|
-750,013
|
-58,400
|
-96,200
|
-46,900
|
-62,200
|
67,100
|
78,800
|
-68,500
|
108,300
|
67,900
|
-99,100
|
69,200
|
-8,300
|
-7,400
|
-4,100
|
-6,800
|
-4,200
|
51,200
|
-4,500
|
-5,500
|
-2,100
|
-3,300
|
2,600
|
-3,300
|
-9,900
|
-3,900
|
-6,300
|
-4,900
|
-7,500
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
41,586
|
394
|
434
|
118,960
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
563
|
-63
|
0
|
0
|
500
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,300
|
1,200
|
400
|
200
|
400
|
300
|
300
|
300
|
300
|
300
|
800
|
400
|
700
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
368,656
|
423,828
|
181,303
|
113,043
|
131,181
|
139,330
|
2,360
|
3,500
|
5,812
|
44,386
|
53,655
|
50,755
|
4,059
|
78,387
|
61,479
|
118,847
|
86,334
|
583,940
|
16,400
|
68,500
|
-3,700
|
42,700
|
3,900
|
-
|
-
|
-62,700
|
317,400
|
-
|
-
|
-
|
59,800
|
-2,200
|
-47,700
|
800
|
900
|
2,700
|
1,700
|
-400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
13,867
|
1,823
|
-173
|
119,075
|
38
|
80
|
43
|
127,885
|
28
|
-
|
-
|
236,534
|
395,508
|
103,690
|
142,034
|
133,313
|
149,642
|
2,538
|
4,856
|
4,047
|
10,811
|
40,664
|
3,463
|
4,019
|
3,450
|
5,429
|
105,307
|
53,012
|
533,252
|
5,200
|
5,100
|
6,000
|
28,200
|
101,300
|
56,100
|
50,300
|
-25,900
|
356,500
|
89,600
|
8,700
|
3,300
|
6,200
|
13,000
|
4,500
|
4,600
|
4,600
|
9,600
|
6,600
|
16,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,038
|
-3,861
|
-1,167
|
-143,848
|
-42,261
|
-869
|
-720
|
-248,390
|
-123
|
2,341
|
111,407
|
152,564
|
18,312
|
90,509
|
-31,029
|
-3,949
|
47,637
|
-6,174
|
1,938
|
-6,627
|
29,651
|
6,487
|
42,580
|
-3,646
|
69,920
|
49,193
|
-6,086
|
32,583
|
39,510
|
-6,400
|
75,400
|
-15,600
|
9,000
|
-145,800
|
-74,400
|
-1,200
|
25,000
|
-31,600
|
105,200
|
-11,400
|
-50,300
|
51,200
|
-16,400
|
38,400
|
-5,100
|
-38,000
|
700
|
6,700
|
-34,700
|
-12,900
|
17,500
|
1,800
|
-32,900
|
2,400
|
-34,600
|
-11,900
|
-17,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,200
|
-18,800
|
-
|
19,000
|
101,100
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.5
|
-6.9
|
-
|
5.5
|
26.4
|