|
(単位:千ドル)
|
4Q10
|
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
|
1Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,300
|
14,900
|
13,900
|
-
|
14,000
|
14,500
|
14,900
|
-
|
29,000
|
28,500
|
28,600
|
-
|
26,700
|
27,200
|
27,500
|
-
|
24,400
|
24,700
|
24,100
|
23,200
|
22,300
|
22,000
|
21,900
|
23,700
|
27,700
|
27,400
|
27,300
|
30,000
|
30,500
|
30,600
|
30,200
|
29,400
|
26,900
|
26,000
|
26,600
|
27,100
|
25,900
|
25,700
|
27,300
|
26,700
|
25,700
|
|
株式報酬費用
|
1,958
|
2,174
|
2,426
|
2,089
|
2,502
|
2,789
|
2,647
|
1,867
|
2,933
|
3,132
|
3,154
|
3,476
|
3,520
|
3,899
|
3,901
|
4,200
|
4,300
|
3,800
|
4,400
|
2,400
|
3,600
|
4,000
|
3,400
|
4,300
|
2,300
|
3,600
|
3,700
|
3,000
|
3,000
|
3,800
|
4,500
|
4,800
|
3,900
|
4,500
|
4,300
|
4,800
|
3,900
|
4,900
|
-700
|
6,900
|
9,200
|
8,500
|
9,100
|
8,400
|
7,500
|
8,500
|
8,300
|
7,600
|
6,100
|
6,900
|
7,700
|
7,600
|
8,300
|
8,200
|
8,400
|
6,500
|
6,900
|
10,500
|
8,200
|
8,100
|
11,200
|
11,800
|
|
営業キャッシュフロー
|
69,574
|
1,297
|
31,880
|
51,660
|
75,153
|
11,991
|
43,531
|
28,258
|
66,832
|
-11,487
|
49,313
|
46,475
|
51,012
|
-38,881
|
76,581
|
19,300
|
63,700
|
-32,400
|
71,400
|
62,400
|
43,900
|
-8,200
|
87,400
|
20,000
|
12,000
|
-9,700
|
59,800
|
32,500
|
19,100
|
33,800
|
99,600
|
74,200
|
113,500
|
-39,300
|
95,800
|
57,700
|
148,800
|
-34,300
|
162,300
|
130,900
|
198,700
|
45,300
|
125,900
|
87,600
|
55,500
|
-93,600
|
-43,900
|
40,800
|
117,100
|
-70,900
|
25,900
|
149,100
|
139,200
|
-100
|
117,000
|
79,400
|
30,400
|
-106,200
|
32,300
|
174,900
|
133,400
|
62,000
|
|
資本的支出
|
-4,725
|
-5,213
|
-4,885
|
-6,449
|
-5,577
|
-11,926
|
-4,949
|
-6,890
|
-4,287
|
-4,090
|
-6,302
|
-11,035
|
-11,166
|
-9,762
|
-9,538
|
-9,200
|
-8,900
|
-6,400
|
-7,500
|
-7,200
|
-5,400
|
-6,800
|
-8,900
|
-11,700
|
-16,600
|
-11,000
|
-16,800
|
-14,400
|
-15,000
|
-10,600
|
-11,500
|
-15,200
|
-13,600
|
-11,600
|
-15,900
|
-16,900
|
-15,200
|
-11,500
|
-7,600
|
-9,800
|
-9,100
|
-6,600
|
-8,300
|
-8,400
|
-11,000
|
-9,600
|
-10,000
|
-18,100
|
-13,100
|
-13,800
|
-10,000
|
-10,800
|
-18,000
|
-13,600
|
-15,500
|
-15,500
|
-14,800
|
-16,700
|
-17,100
|
-24,800
|
-20,700
|
-13,200
|
|
投資キャッシュフロー
|
-39,928
|
-297,987
|
262
|
-4,840
|
-4,847
|
-11,244
|
-3,838
|
-12,138
|
-2,618
|
-191,824
|
-5,082
|
-9,711
|
-19,271
|
-9,478
|
-21,322
|
-8,400
|
-42,800
|
-3,600
|
-10,300
|
-22,000
|
126,300
|
-87,600
|
-6,800
|
-11,500
|
-28,900
|
-29,100
|
-16,900
|
22,100
|
-847,900
|
-15,300
|
-9,100
|
-11,900
|
-11,800
|
-11,400
|
-15,700
|
-17,000
|
-14,200
|
-2,300
|
-7,000
|
-8,800
|
-9,400
|
-5,200
|
-8,200
|
-7,800
|
-718,800
|
-12,400
|
-63,100
|
-17,800
|
-148,200
|
-12,500
|
-9,700
|
-22,800
|
-17,100
|
-13,100
|
-15,500
|
-129,300
|
-14,000
|
-14,400
|
-17,200
|
-43,200
|
-40,800
|
-12,600
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
-
|
-
|
12,100
|
11,400
|
11,300
|
10,200
|
9,700
|
15,400
|
7,900
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
13,300
|
30,000
|
31,200
|
23,000
|
-
|
-
|
-
|
111,000
|
-
|
-
|
0
|
32,300
|
21,300
|
0
|
27,200
|
73,700
|
91,700
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
304,300
|
164,200
|
418,500
|
297,200
|
357,600
|
308,200
|
554,100
|
536,000
|
425,000
|
623,300
|
3,700
|
6,500
|
2,600
|
0
|
30,100
|
325,000
|
475,500
|
245,100
|
269,500
|
489,300
|
264,500
|
311,000
|
218,500
|
384,500
|
301,000
|
255,000
|
356,000
|
422,000
|
579,900
|
338,900
|
490,500
|
437,500
|
354,500
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
303,000
|
238,000
|
501,100
|
384,300
|
309,600
|
344,200
|
583,000
|
659,700
|
368,600
|
289,500
|
445,000
|
38,500
|
32,600
|
50,200
|
15,100
|
96,300
|
356,600
|
80,700
|
247,200
|
412,400
|
147,600
|
312,200
|
278,600
|
397,600
|
284,100
|
313,200
|
290,100
|
425,100
|
373,000
|
327,000
|
512,000
|
401,000
|
291,000
|
|
財務キャッシュフロー
|
-23,102
|
288,609
|
-40,217
|
-30,496
|
-83,453
|
-9,564
|
-31,932
|
-19,881
|
-42,405
|
196,278
|
-42,751
|
-35,982
|
-37,790
|
49,934
|
-51,734
|
-24,000
|
-8,800
|
38,100
|
-69,500
|
-19,600
|
-165,900
|
119,400
|
-90,800
|
500
|
23,500
|
27,000
|
-27,500
|
-8,200
|
882,700
|
-14,300
|
-88,400
|
-85,000
|
-108,100
|
42,000
|
-57,000
|
-31,400
|
-138,400
|
48,400
|
328,400
|
-444,900
|
-26,000
|
-57,800
|
-60,700
|
-10,200
|
221,100
|
90,300
|
110,900
|
-7,000
|
41,300
|
96,200
|
-33,400
|
-101,200
|
-147,900
|
500
|
-98,500
|
75,000
|
-38,500
|
116,900
|
-18,200
|
-121,200
|
-57,700
|
-55,200
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-122,900
|
15,200
|
150,100
|
112,700
|
48,800
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-5.8
|
0.7
|
6.7
|
-
|
2.2
|