|
(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
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
14,367
|
14,437
|
14,359
|
16,133
|
16,699
|
18,240
|
21,560
|
23,834
|
20,300
|
20,300
|
19,800
|
19,300
|
19,300
|
19,900
|
20,000
|
21,200
|
17,100
|
17,800
|
17,700
|
16,500
|
12,700
|
12,300
|
12,000
|
13,000
|
12,400
|
11,900
|
14,700
|
13,900
|
14,600
|
13,900
|
2,900
|
9,100
|
10,100
|
10,400
|
10,800
|
11,500
|
10,800
|
11,000
|
11,000
|
10,900
|
8,900
|
9,200
|
8,900
|
8,900
|
7,700
|
7,600
|
6,800
|
6,500
|
6,900
|
7,700
|
8,400
|
8,700
|
8,800
|
15,300
|
14,200
|
14,600
|
12,700
|
13,700
|
13,800
|
17,100
|
20,200
|
|
株式報酬費用
|
-
|
-
|
3,639
|
2,841
|
2,617
|
3,508
|
3,789
|
2,632
|
2,900
|
1,900
|
3,200
|
3,100
|
1,600
|
2,400
|
2,300
|
2,400
|
2,000
|
2,100
|
2,400
|
1,300
|
2,000
|
1,900
|
2,300
|
500
|
2,500
|
2,400
|
2,700
|
3,400
|
2,600
|
2,800
|
3,300
|
6,600
|
4,000
|
1,200
|
3,600
|
4,700
|
4,300
|
2,800
|
3,200
|
-3,000
|
2,300
|
2,400
|
3,100
|
1,600
|
1,100
|
2,400
|
4,100
|
2,800
|
3,500
|
3,100
|
4,300
|
3,600
|
3,600
|
3,800
|
5,000
|
5,000
|
5,600
|
4,300
|
5,300
|
4,300
|
3,700
|
|
営業キャッシュフロー
|
7,218
|
22,594
|
30,090
|
48,696
|
-25,612
|
30,411
|
13,432
|
-
|
33,200
|
-
|
27,500
|
75,100
|
27,500
|
38,800
|
10,400
|
63,100
|
15,000
|
16,000
|
-22,000
|
-52,000
|
-63,700
|
47,800
|
3,600
|
46,000
|
-500
|
200
|
-9,300
|
33,800
|
-20,100
|
11,400
|
42,800
|
40,200
|
-27,000
|
-8,300
|
60,000
|
44,100
|
-30,100
|
19,900
|
9,700
|
-18,600
|
17,600
|
23,500
|
17,500
|
16,300
|
16,200
|
40,200
|
7,000
|
-45,900
|
17,400
|
45,300
|
-18,500
|
17,400
|
20,400
|
24,500
|
-18,600
|
22,000
|
-18,700
|
51,400
|
-44,900
|
13,600
|
74,700
|
|
資本的支出
|
-37,046
|
-22,884
|
-22,424
|
-42,525
|
-41,751
|
-13,402
|
-7,549
|
-28,516
|
-11,000
|
-8,100
|
-4,800
|
-13,700
|
-7,200
|
-7,100
|
-6,900
|
-5,300
|
-9,000
|
-8,100
|
-6,600
|
-22,600
|
-15,000
|
-15,600
|
-43,600
|
-14,200
|
-9,400
|
-9,500
|
-9,100
|
-5,600
|
-8,200
|
-9,700
|
-500
|
-3,600
|
-4,200
|
-3,800
|
-4,300
|
-5,100
|
-4,500
|
-5,700
|
-8,100
|
-5,300
|
-2,600
|
-2,700
|
-2,200
|
-3,800
|
-4,200
|
-7,100
|
-6,700
|
-6,100
|
-9,700
|
-7,000
|
-9,100
|
-7,300
|
-5,800
|
-7,500
|
-7,900
|
-8,300
|
-8,500
|
-10,000
|
-8,700
|
-7,400
|
-8,500
|
|
投資キャッシュフロー
|
-38,828
|
-22,251
|
-22,448
|
-35,208
|
-42,261
|
-32,064
|
-286,788
|
-
|
-16,900
|
-
|
10,900
|
-18,900
|
-7,300
|
-6,200
|
-23,000
|
-4,400
|
-10,100
|
-7,200
|
-6,600
|
713,100
|
21,300
|
2,100
|
-29,000
|
-10,900
|
-6,600
|
2,900
|
-9,100
|
-17,300
|
-6,900
|
-25,900
|
-4,200
|
-5,900
|
-4,700
|
-4,300
|
-4,300
|
-5,200
|
-3,500
|
-8,200
|
-8,300
|
-4,800
|
-
|
-2,800
|
-4,900
|
2,200
|
-4,200
|
-9,600
|
-10,700
|
-7,600
|
-9,000
|
-110,700
|
-11,600
|
-8,700
|
-6,500
|
-731,700
|
-5,300
|
-7,900
|
-3,700
|
27,600
|
-23,800
|
-213,300
|
-14,700
|
|
自己株式の取得による支出
|
2,539
|
0
|
0
|
0
|
1,038
|
2,621
|
0
|
0
|
6,100
|
2,400
|
-100
|
6,200
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
149,800
|
7,100
|
3,000
|
7,300
|
1,400
|
14,800
|
0
|
1,800
|
3,200
|
5,200
|
0
|
7,900
|
0
|
-
|
-
|
-
|
9,500
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
22,200
|
21,900
|
28,200
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
165,827
|
231,282
|
20,000
|
0
|
12,300
|
149,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
153,000
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,300
|
-
|
30,300
|
9,600
|
5,000
|
-
|
5,000
|
0
|
5,000
|
0
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
4,382
|
-3,167
|
-2,268
|
-10,774
|
46,059
|
-6,573
|
304,406
|
-
|
-17,000
|
-
|
-60,200
|
-28,200
|
-4,700
|
-25,600
|
28,300
|
-83,900
|
-11,600
|
3,000
|
5,300
|
-674,800
|
16,300
|
-15,400
|
15,100
|
-54,400
|
-15,200
|
12,400
|
6,200
|
-15,500
|
32,300
|
27,200
|
-31,100
|
-18,000
|
35,800
|
9,100
|
-45,300
|
-46,900
|
52,800
|
-11,700
|
11,500
|
391,900
|
-
|
-72,300
|
-5,500
|
-24,600
|
-15,200
|
-14,500
|
-6,500
|
56,500
|
-5,500
|
93,200
|
38,700
|
-23,400
|
-5,800
|
719,700
|
-9,100
|
5,300
|
40,800
|
-70,700
|
51,100
|
204,300
|
-56,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-27,200
|
41,400
|
-53,600
|
6,200
|
66,200
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.0
|
5.5
|
-7.2
|
0.8
|
7.8
|