|
(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
|
1Q26
|
2Q26
|
|
株式報酬費用
|
5,371
|
6,224
|
5,117
|
4,965
|
4,723
|
4,863
|
7,416
|
8,411
|
8,267
|
8,350
|
8,170
|
8,141
|
8,385
|
7,873
|
5,592
|
5,936
|
5,742
|
6,384
|
6,638
|
5,311
|
6,190
|
6,066
|
5,897
|
5,619
|
11,571
|
11,277
|
12,797
|
12,982
|
6,912
|
13,314
|
13,492
|
16,748
|
8,916
|
-2,720
|
7,754
|
7,766
|
5,414
|
8,433
|
8,892
|
12,135
|
8,283
|
5,243
|
9,545
|
13,963
|
11,006
|
12,505
|
12,704
|
13,551
|
10,631
|
12,040
|
8,734
|
10,717
|
12,453
|
17,649
|
18,397
|
17,085
|
15,633
|
14,373
|
12,684
|
16,189
|
14,793
|
16,831
|
|
営業キャッシュフロー
|
18,802
|
73,875
|
33,650
|
36,306
|
30,541
|
81,139
|
9,620
|
19,341
|
6,650
|
88,533
|
8,135
|
36,694
|
-123
|
95,027
|
3,142
|
50,534
|
52,620
|
138,224
|
1,570
|
36,462
|
25,717
|
133,959
|
23,859
|
63,823
|
9,600
|
105,059
|
8,985
|
33,092
|
16,379
|
160,363
|
-32,109
|
47,699
|
22,220
|
183,270
|
16,980
|
108,625
|
62,905
|
202,192
|
18,964
|
54,383
|
105,681
|
150,487
|
-37,220
|
46,273
|
36,567
|
143,344
|
-48,195
|
87,820
|
-25,251
|
81,126
|
12,599
|
61,815
|
42,254
|
174,946
|
8,427
|
125,095
|
4,384
|
176,519
|
9,695
|
107,472
|
25,059
|
164,661
|
|
資本的支出
|
-14,147
|
-10,831
|
-4,246
|
-8,181
|
-10,998
|
-13,447
|
-8,493
|
-13,482
|
-27,759
|
-27,609
|
-11,155
|
-12,476
|
-17,577
|
-24,592
|
-11,830
|
-18,123
|
-16,684
|
-18,268
|
-15,153
|
-25,708
|
-24,393
|
-19,156
|
-19,092
|
-17,794
|
-19,319
|
-16,941
|
-20,656
|
-17,241
|
-20,457
|
-18,217
|
-8,767
|
-13,489
|
-21,026
|
-17,741
|
-19,167
|
-12,629
|
-14,193
|
-13,901
|
-10,544
|
-11,829
|
-8,383
|
-8,407
|
-5,946
|
-15,788
|
-8,624
|
-17,915
|
-15,603
|
-11,898
|
-11,758
|
-14,732
|
-10,996
|
-16,286
|
-22,565
|
-11,390
|
-10,470
|
-10,502
|
-17,001
|
-26,418
|
-24,792
|
-20,813
|
-26,353
|
-25,180
|
|
投資キャッシュフロー
|
-14,038
|
-9,004
|
-1,416
|
-9,872
|
-12,240
|
-199,520
|
-5,798
|
-14,710
|
-39,972
|
-30,421
|
-13,676
|
-14,862
|
-19,429
|
-32,135
|
-19,462
|
-235,958
|
-46,215
|
-19,328
|
-20,277
|
-131,370
|
-50,400
|
-28,811
|
-160,108
|
-26,219
|
-27,452
|
-227,249
|
-22,805
|
-24,283
|
62,298
|
-26,364
|
-21,955
|
-24,573
|
-49,568
|
-299,940
|
-32,046
|
-38,612
|
-29,363
|
-24,453
|
6,003
|
-19,051
|
-21,084
|
-55,593
|
-24,470
|
-253,169
|
-13,181
|
-64,100
|
28,654
|
44,630
|
-101,043
|
-5,526
|
-1,782
|
4,626
|
-10,826
|
-19,569
|
-14,314
|
-9,905
|
-25,502
|
-37,559
|
-41,104
|
-36,592
|
-42,818
|
-50,733
|
|
自己株式の取得による支出
|
-
|
-
|
1,477
|
0
|
91,088
|
118,557
|
0
|
100,056
|
0
|
24,775
|
11,515
|
28,061
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
127,793
|
14,411
|
11,263
|
0
|
0
|
50,008
|
0
|
0
|
40,674
|
14,465
|
39,571
|
0
|
0
|
14,043
|
12,074
|
29,450
|
231,883
|
305,690
|
89,483
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,729
|
56,253
|
10,620
|
42,367
|
3,947
|
20,841
|
2,726
|
25,460
|
|
長期借入金の返済による支出
|
333
|
4,889
|
0
|
0
|
-
|
-
|
78,000
|
86,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-810
|
-60,145
|
1,448
|
1,225
|
-91,960
|
25,865
|
-19,971
|
6,899
|
29,750
|
-53,441
|
-6,845
|
-22,719
|
33,191
|
-65,586
|
407
|
201,596
|
-4,620
|
-98,720
|
80,278
|
61,374
|
16,011
|
-124,642
|
138,626
|
-35,333
|
-6,550
|
122,805
|
6,861
|
-18,538
|
-75,459
|
-138,282
|
61,577
|
-25,593
|
31,643
|
118,218
|
12,039
|
-79,911
|
-33,005
|
-174,385
|
170,634
|
-221,499
|
-91,979
|
-99,775
|
61,569
|
354,313
|
-10,351
|
-39,006
|
-49,389
|
-7,826
|
-11,780
|
-100,935
|
-13,051
|
-51,340
|
-35,065
|
-12,090
|
-110,351
|
-65,046
|
-35,416
|
-58,660
|
-13,337
|
-28,508
|
-14,656
|
-56,965
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150,101
|
-15,097
|
86,659
|
-1,294
|
139,481
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.0
|
-1.9
|
10.0
|
-0.1
|
13.4
|