|
(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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
15,700
|
15,800
|
15,700
|
17,300
|
17,300
|
18,100
|
18,000
|
19,600
|
18,400
|
18,800
|
20,000
|
20,800
|
19,100
|
19,100
|
19,600
|
20,500
|
19,900
|
21,000
|
21,800
|
27,600
|
28,400
|
28,000
|
32,700
|
33,100
|
34,300
|
35,300
|
34,000
|
33,300
|
35,000
|
33,900
|
33,900
|
35,100
|
33,100
|
34,900
|
35,600
|
34,300
|
34,600
|
30,100
|
28,300
|
27,900
|
27,000
|
30,500
|
23,900
|
24,500
|
24,300
|
25,900
|
25,500
|
26,800
|
26,100
|
26,600
|
26,800
|
26,500
|
23,200
|
26,700
|
26,400
|
|
株式報酬費用
|
1,200
|
1,700
|
1,600
|
1,500
|
1,700
|
1,700
|
1,900
|
1,800
|
3,100
|
1,500
|
1,100
|
1,500
|
1,000
|
1,200
|
1,500
|
1,000
|
1,200
|
1,600
|
1,700
|
1,600
|
1,200
|
1,100
|
1,500
|
1,200
|
1,100
|
1,300
|
1,200
|
1,300
|
1,200
|
1,100
|
1,600
|
900
|
4,200
|
1,100
|
2,300
|
600
|
2,300
|
2,400
|
2,700
|
2,100
|
2,200
|
4,000
|
2,700
|
3,300
|
4,500
|
3,900
|
4,000
|
10,600
|
3,100
|
3,500
|
3,400
|
11,900
|
-4,900
|
-700
|
1,800
|
3,900
|
2,800
|
600
|
2,900
|
2,300
|
|
営業キャッシュフロー
|
73,100
|
170,800
|
23,300
|
6,700
|
51,500
|
96,900
|
18,600
|
16,700
|
19,500
|
128,800
|
47,000
|
-33,700
|
96,200
|
160,700
|
1,100
|
-32,100
|
-
|
122,400
|
-10,200
|
-17,100
|
42,800
|
92,600
|
57,300
|
-42,800
|
60,200
|
123,300
|
19,900
|
-16,500
|
-
|
173,000
|
8,600
|
-
|
25,300
|
123,500
|
-20,300
|
-11,800
|
68,200
|
228,600
|
5,300
|
-45,400
|
-13,300
|
200,200
|
10,200
|
-14,300
|
160,200
|
3,000
|
-28,400
|
2,100
|
141,800
|
-22,600
|
-13,400
|
-65,600
|
87,900
|
4,800
|
-12,700
|
-4,100
|
186,900
|
21,800
|
-6,900
|
-37,000
|
|
資本的支出
|
-189,200
|
-16,700
|
-27,000
|
-22,800
|
-40,900
|
-30,000
|
-34,400
|
-34,500
|
-32,000
|
-36,500
|
-19,000
|
-27,600
|
-39,600
|
-25,000
|
-24,000
|
-34,500
|
-41,700
|
-41,700
|
-48,100
|
-64,600
|
-63,200
|
-43,800
|
-51,000
|
-53,900
|
-33,500
|
-21,000
|
-34,600
|
-25,400
|
-33,100
|
-23,000
|
-29,100
|
-20,100
|
-24,600
|
-21,500
|
-28,300
|
-21,800
|
-26,500
|
-25,300
|
-17,400
|
-20,200
|
-22,000
|
-18,200
|
-20,800
|
-14,500
|
-29,000
|
-25,400
|
-27,800
|
-19,900
|
-23,800
|
-35,200
|
-77,300
|
-35,300
|
-30,000
|
-28,000
|
-20,900
|
-21,800
|
-14,000
|
-18,000
|
-15,900
|
-22,800
|
|
投資キャッシュフロー
|
-35,300
|
-72,400
|
-28,400
|
-19,000
|
-32,600
|
-30,300
|
-34,800
|
-34,800
|
-23,700
|
-31,400
|
-9,800
|
-27,500
|
-37,400
|
-13,400
|
-109,900
|
-24,200
|
-
|
-41,700
|
-48,600
|
-65,000
|
-180,100
|
-44,500
|
-56,500
|
-55,300
|
-311,500
|
-22,300
|
-36,000
|
-26,500
|
-
|
-23,600
|
-30,000
|
-
|
-25,100
|
-21,800
|
-29,000
|
-22,400
|
-27,200
|
-25,900
|
-18,100
|
-21,200
|
-23,000
|
-16,200
|
34,100
|
-41,200
|
-47,200
|
35,300
|
-26,900
|
-20,100
|
-23,900
|
-56,300
|
-79,500
|
-36,000
|
-30,400
|
-28,600
|
-21,100
|
-22,200
|
-13,700
|
1,200
|
-15,300
|
-23,300
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
450,000
|
900
|
10,900
|
700
|
41,300
|
45,800
|
16,000
|
800
|
19,400
|
18,100
|
18,500
|
1,600
|
38,000
|
943,700
|
22,000
|
200
|
43,900
|
49,700
|
69,800
|
800
|
32,500
|
18,300
|
0
|
5,100
|
35,400
|
2,100
|
200,000
|
2,400
|
38,400
|
31,000
|
0
|
12,200
|
19,600
|
42,500
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,200
|
1,100
|
1,000
|
1,100
|
1,000
|
1,000
|
384,700
|
1,000
|
1,000
|
1,000
|
900
|
1,000
|
1,000
|
900
|
99,500
|
1,000
|
1,000
|
900
|
1,000
|
1,000
|
1,000
|
1,200
|
472,200
|
1,100
|
60,600
|
21,300
|
37,900
|
36,400
|
28,200
|
5,600
|
5,600
|
51,400
|
5,500
|
5,500
|
6,300
|
50,400
|
840,600
|
18,700
|
3,000
|
15,400
|
32,500
|
55,100
|
68,000
|
3,300
|
2,600
|
100,700
|
2,500
|
-
|
-
|
302,600
|
2,900
|
1,200
|
36,800
|
32,300
|
8,300
|
1,600
|
10,700
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-18,800
|
-14,000
|
-14,700
|
-15,800
|
-11,200
|
-17,200
|
-16,200
|
-17,500
|
-11,000
|
-18,900
|
-11,300
|
-16,300
|
-19,900
|
-19,200
|
123,900
|
-20,400
|
-
|
-21,100
|
-23,200
|
-23,200
|
81,700
|
-28,700
|
6,700
|
437,700
|
-101,100
|
-130,100
|
-400
|
47,800
|
-
|
-136,800
|
19,700
|
-
|
-200
|
-90,000
|
22,000
|
42,200
|
-24,700
|
-122,800
|
-28,900
|
33,400
|
22,100
|
-140,300
|
-57,200
|
63,300
|
-89,200
|
-43,900
|
55,500
|
117,700
|
-14,800
|
-113,000
|
74,100
|
100,900
|
-55,600
|
-3,100
|
40,900
|
53,100
|
-169,900
|
5,300
|
3,200
|
47,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-25,900
|
172,900
|
3,800
|
-22,800
|
-59,800
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8.4
|
35.0
|
1.8
|
-10.0
|
-15.1
|