|
(単位:千ドル)
|
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
|
3Q26
|
|
減価償却費
|
2,262
|
2,394
|
2,606
|
-
|
2,958
|
4,192
|
2,890
|
-
|
3,367
|
3,545
|
3,934
|
4,037
|
4,097
|
7,012
|
10,869
|
12,877
|
13,388
|
14,633
|
15,233
|
14,806
|
17,912
|
15,049
|
15,028
|
15,444
|
19,596
|
19,435
|
20,144
|
22,224
|
22,639
|
22,657
|
17,342
|
17,188
|
19,745
|
18,166
|
17,468
|
12,858
|
11,745
|
12,100
|
11,633
|
11,605
|
11,898
|
15,812
|
17,446
|
16,905
|
16,515
|
17,219
|
18,624
|
18,844
|
11,941
|
11,610
|
12,732
|
12,009
|
12,359
|
12,618
|
12,824
|
13,150
|
13,173
|
12,704
|
13,077
|
|
株式報酬費用
|
2,442
|
3,516
|
2,767
|
3,453
|
4,172
|
5,562
|
6,026
|
5,735
|
5,862
|
5,788
|
6,063
|
5,361
|
5,622
|
13,907
|
10,284
|
7,736
|
8,272
|
8,682
|
7,763
|
8,789
|
9,310
|
9,924
|
9,474
|
10,885
|
11,403
|
12,292
|
12,513
|
12,533
|
12,794
|
13,131
|
11,181
|
12,583
|
11,782
|
13,758
|
14,160
|
14,057
|
13,306
|
15,476
|
13,287
|
14,693
|
14,985
|
16,551
|
17,832
|
17,024
|
18,138
|
20,483
|
20,487
|
22,533
|
22,715
|
21,331
|
23,067
|
22,158
|
21,385
|
22,447
|
20,823
|
19,491
|
20,809
|
20,597
|
20,558
|
|
営業キャッシュフロー
|
10,617
|
26,446
|
14,848
|
31,284
|
-587
|
-48,226
|
79,190
|
130,447
|
36,712
|
54,389
|
71,924
|
-
|
12,766
|
-14,440
|
61,390
|
103,797
|
43,182
|
-43,211
|
116,327
|
38,984
|
12,226
|
19,990
|
212,677
|
124,858
|
-3,816
|
84,525
|
132,314
|
-
|
4,689
|
74,261
|
118,186
|
9,558
|
56,987
|
60,848
|
128,712
|
49,268
|
502
|
41,636
|
134,304
|
172,503
|
-26,796
|
29,173
|
-135,855
|
258,231
|
74,365
|
35,989
|
180,948
|
48,266
|
-39,813
|
-22,731
|
313,692
|
170,526
|
87,161
|
8,231
|
218,588
|
130,386
|
116,131
|
92,214
|
290,834
|
|
資本的支出
|
-8,162
|
-10,242
|
-7,263
|
-
|
-17,326
|
-11,610
|
-19,692
|
-
|
-1,222
|
-7,011
|
-4,552
|
-
|
-3,274
|
-7,348
|
-9,305
|
-12,384
|
-10,601
|
-11,422
|
-11,697
|
-7,849
|
-7,145
|
-10,974
|
-8,261
|
-15,469
|
-10,749
|
-15,032
|
-12,825
|
-16,574
|
-10,827
|
-8,015
|
-4,579
|
-8,194
|
-3,816
|
-5,517
|
-3,929
|
-2,394
|
-2,054
|
-4,913
|
-4,767
|
-6,519
|
-10,835
|
-3,893
|
-3,363
|
-8,048
|
-6,776
|
-10,211
|
-6,777
|
-11,326
|
-12,310
|
-8,470
|
-9,813
|
-7,057
|
-9,990
|
-2,670
|
-6,687
|
-3,429
|
-2,638
|
-3,868
|
-5,086
|
|
投資キャッシュフロー
|
49,967
|
-8,691
|
-16,734
|
-6,105
|
17,860
|
25,492
|
-13,981
|
-114,171
|
-36,664
|
-40,925
|
-40,624
|
-102,136
|
223,212
|
-434,112
|
-23,925
|
-89,612
|
719
|
12,442
|
5,063
|
-4,217
|
-24,288
|
-36,458
|
34,338
|
-43,457
|
-77,910
|
-18,827
|
-52,491
|
-35,488
|
-12,837
|
-9,076
|
-29,548
|
-3,201
|
-34,723
|
-9,518
|
-6,078
|
-49,902
|
-9,183
|
-49,531
|
-10,420
|
-8,541
|
-16,714
|
12,715
|
-5,573
|
-8,800
|
-7,716
|
-9,136
|
-7,350
|
-9,128
|
-14,634
|
-9,152
|
-36,971
|
-102,255
|
-66,559
|
-5,482
|
-39,132
|
-13,111
|
-6,215
|
-7,929
|
-6,567
|
|
自己株式の取得による支出
|
56,493
|
20,289
|
0
|
0
|
0
|
0
|
47,856
|
38,203
|
-
|
-
|
29,727
|
9,747
|
-
|
-
|
-
|
-1
|
-
|
-
|
19,996
|
21,303
|
15,440
|
0
|
-1
|
0
|
45,550
|
50,000
|
20,000
|
60,226
|
40,000
|
54,997
|
55,000
|
10,000
|
40,000
|
30,001
|
0
|
50,001
|
-
|
-
|
35,000
|
44,985
|
12,501
|
40,002
|
39,999
|
74,999
|
56,382
|
50,000
|
50,000
|
35,000
|
38,504
|
40,576
|
56,923
|
49,992
|
40,992
|
49,993
|
70,037
|
100,000
|
99,999
|
39,986
|
69,980
|
|
財務キャッシュフロー
|
-56,133
|
-19,977
|
628
|
2,808
|
1,042
|
6,268
|
-45,603
|
-37,326
|
720
|
-11,748
|
-25,496
|
-
|
716
|
228,222
|
-19,072
|
-4,391
|
-17,771
|
-15,429
|
-18,151
|
-25,546
|
-13,140
|
-13,859
|
-49,904
|
-40,610
|
-105,522
|
-49,418
|
-33,381
|
-
|
-40,997
|
-55,787
|
-65,176
|
-9,504
|
-40,359
|
-27,470
|
-2,270
|
-49,548
|
2,484
|
-30,491
|
-44,126
|
-49,092
|
-13,527
|
-40,274
|
-50,192
|
-74,738
|
-57,128
|
-51,145
|
-94,097
|
-27,898
|
-38,991
|
-42,658
|
-70,595
|
-49,438
|
-32,015
|
-48,341
|
-98,771
|
-104,099
|
-100,666
|
-39,679
|
-99,660
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
211,901
|
126,957
|
113,493
|
88,346
|
285,748
|
|
FCFマージン(%)
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.1
|
29.9
|
27.9
|
15.7
|
49.2
|