|
(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
|
3,046
|
2,753
|
4,014
|
5,390
|
4,522
|
5,234
|
5,267
|
5,289
|
5,448
|
5,636
|
5,576
|
6,650
|
6,984
|
7,640
|
7,624
|
7,627
|
12,280
|
12,505
|
11,231
|
10,986
|
23,917
|
16,324
|
16,928
|
22,124
|
20,779
|
18,803
|
23,996
|
25,290
|
28,630
|
26,574
|
30,840
|
26,791
|
46,172
|
28,612
|
30,769
|
33,657
|
40,395
|
29,003
|
27,030
|
19,007
|
29,055
|
28,547
|
25,819
|
28,614
|
36,496
|
24,397
|
22,794
|
25,621
|
26,282
|
25,255
|
23,797
|
28,287
|
30,242
|
22,940
|
31,308
|
32,496
|
33,367
|
32,417
|
31,802
|
30,743
|
30,348
|
32,353
|
|
営業キャッシュフロー
|
35,298
|
73,931
|
98,726
|
132,931
|
56,562
|
119,396
|
131,756
|
162,148
|
94,865
|
132,398
|
141,080
|
184,405
|
82,559
|
139,721
|
163,493
|
222,196
|
148,201
|
144,372
|
85,073
|
202,630
|
143,083
|
121,954
|
-
|
168,691
|
157,588
|
144,133
|
182,037
|
-
|
254,366
|
124,643
|
281,855
|
-
|
162,985
|
181,582
|
326,150
|
397,145
|
276,901
|
294,450
|
363,198
|
356,934
|
312,292
|
260,672
|
331,851
|
455,925
|
262,141
|
331,641
|
393,273
|
550,570
|
298,156
|
320,993
|
425,042
|
553,623
|
336,945
|
392,686
|
657,110
|
693,040
|
466,732
|
441,404
|
622,020
|
635,749
|
414,481
|
531,223
|
|
資本的支出
|
-48,200
|
-39,934
|
-54,164
|
-40,294
|
-44,421
|
-35,411
|
-37,884
|
-43,086
|
-47,438
|
-51,624
|
-52,737
|
-44,687
|
-37,462
|
-39,323
|
-36,830
|
-31,965
|
-68,050
|
-44,975
|
-50,015
|
-54,680
|
-62,631
|
-59,186
|
-85,685
|
-67,883
|
-78,580
|
-76,593
|
-63,448
|
-54,696
|
-62,517
|
-69,949
|
-63,574
|
-75,659
|
-64,528
|
-73,086
|
-70,191
|
-68,914
|
-64,743
|
-61,424
|
-63,212
|
-40,910
|
-30,876
|
-26,783
|
-42,751
|
-43,060
|
-48,748
|
-59,881
|
-57,222
|
-74,821
|
-70,016
|
-76,388
|
-77,712
|
-106,993
|
-106,697
|
-93,830
|
-107,031
|
-101,911
|
-92,921
|
-101,416
|
-99,923
|
-114,624
|
-101,957
|
-106,252
|
|
投資キャッシュフロー
|
-27,549
|
-33,431
|
-127,975
|
-109,638
|
-82,336
|
-59,640
|
-51,218
|
88,900
|
-61,241
|
-130,338
|
-63,254
|
-29,348
|
-67,004
|
-53,523
|
-40,621
|
144,605
|
-38,819
|
105,002
|
-109,259
|
88,063
|
-201,862
|
515,130
|
-
|
-73,397
|
-100,606
|
8,561
|
-73,430
|
-
|
72,622
|
-78,840
|
-83,765
|
-
|
-70,785
|
-15,855
|
-76,374
|
-72,624
|
-78,139
|
-53,534
|
-104,807
|
-48,918
|
-39,942
|
-11,300
|
-37,422
|
-48,551
|
-84,321
|
-67,274
|
-164,716
|
-86,324
|
-86,595
|
-84,829
|
-97,187
|
-120,061
|
-169,836
|
-112,359
|
-221,083
|
-105,353
|
-114,332
|
-234,671
|
-125,369
|
-149,266
|
-116,227
|
-192,854
|
|
自己株式の取得による支出
|
131,336
|
71,871
|
7
|
240,476
|
262,639
|
43
|
0
|
129,646
|
77,953
|
81,222
|
27,901
|
28,605
|
106,977
|
57,223
|
262
|
206,137
|
61,439
|
2,134
|
251,075
|
237,322
|
221,598
|
180,695
|
100,146
|
277,712
|
18,870
|
360
|
824
|
670
|
35,040
|
657
|
1,353
|
90,269
|
139,468
|
368,661
|
100,095
|
408,076
|
256,830
|
1,911
|
2,586
|
203,191
|
69,011
|
2,371
|
83,108
|
399,631
|
659,235
|
5,491
|
557,115
|
304,032
|
320,334
|
28,348
|
22,235
|
27,948
|
73,276
|
349,852
|
45,018
|
231,887
|
614,802
|
36,716
|
26,611
|
256,671
|
266,097
|
635,570
|
|
長期借入れによる収入
|
1,542
|
239
|
303,000
|
697,500
|
-
|
-
|
-
|
-
|
250,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
148
|
646
|
281,961
|
219,453
|
444
|
459
|
313
|
107
|
225,154
|
158
|
160
|
164
|
167
|
7,670
|
173
|
177
|
180
|
184
|
92
|
62
|
16
|
0
|
0
|
0
|
250,000
|
0
|
0
|
0
|
250,000
|
0
|
300,000
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250,000
|
0
|
0
|
950,000
|
-
|
-
|
-
|
-
|
10,000
|
3,450
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-127,761
|
-72,760
|
-51,549
|
232,032
|
-262,157
|
104
|
-70,919
|
-127,603
|
-55,479
|
-79,127
|
-101,915
|
-19,537
|
-88,933
|
-55,470
|
-81,758
|
-203,574
|
-41,198
|
1,491
|
-442,243
|
-230,610
|
-209,719
|
-174,500
|
-
|
-272,409
|
-97,028
|
-106,044
|
-104,562
|
-
|
-311,433
|
1,912
|
-282,769
|
-
|
-112,508
|
-194,871
|
-257,919
|
-308,007
|
-193,607
|
-116,385
|
-250,300
|
-394,915
|
2,243
|
32,218
|
-444,556
|
-469,773
|
-590,084
|
-229,792
|
-258,698
|
-459,369
|
-226,199
|
-220,169
|
-328,225
|
-398,243
|
-202,375
|
-283,435
|
-393,660
|
-374,020
|
-592,792
|
-184,153
|
-373,636
|
-468,430
|
-424,001
|
-275,011
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
339,988
|
522,097
|
521,125
|
312,524
|
424,971
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.3
|
20.0
|
19.5
|
11.5
|
15.2
|