|
(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
|
3,959
|
2,496
|
3,149
|
3,185
|
3,918
|
2,531
|
3,944
|
3,068
|
6,521
|
2,793
|
3,595
|
3,000
|
5,000
|
3,196
|
4,794
|
3,084
|
3,788
|
3,204
|
4,595
|
3,215
|
4,189
|
3,333
|
4,573
|
3,064
|
4,034
|
4,118
|
5,085
|
1,331
|
3,480
|
2,807
|
4,750
|
3,208
|
3,600
|
3,600
|
5,800
|
3,400
|
7,100
|
2,600
|
-700
|
5,800
|
3,900
|
3,000
|
4,400
|
5,100
|
4,300
|
5,600
|
5,300
|
3,400
|
4,700
|
1,200
|
4,400
|
4,100
|
5,700
|
4,400
|
6,400
|
9,400
|
7,100
|
7,200
|
8,800
|
8,300
|
7,900
|
8,100
|
|
営業キャッシュフロー
|
-6,636
|
76,641
|
118,168
|
71,815
|
30,853
|
83,392
|
119,565
|
69,628
|
32,940
|
98,337
|
91,359
|
68,052
|
55,416
|
91,905
|
129,779
|
82,742
|
70,898
|
91,567
|
112,442
|
-
|
45,549
|
110,016
|
144,016
|
-
|
66,220
|
74,916
|
102,486
|
-
|
50,230
|
69,479
|
117,993
|
-
|
49,600
|
6,600
|
94,400
|
62,100
|
86,600
|
55,700
|
95,500
|
7,200
|
82,800
|
47,200
|
138,600
|
101,100
|
40,200
|
67,200
|
104,200
|
40,600
|
24,600
|
43,400
|
132,800
|
55,500
|
59,100
|
91,200
|
130,100
|
141,500
|
62,800
|
218,200
|
212,000
|
186,000
|
120,800
|
218,900
|
|
資本的支出
|
-15,628
|
-16,214
|
-17,050
|
-
|
-27,662
|
-25,813
|
-31,702
|
-40,049
|
-37,001
|
-32,751
|
-28,938
|
-32,841
|
-29,844
|
-39,848
|
-44,288
|
-47,086
|
-40,183
|
-39,298
|
-27,627
|
-33,154
|
-23,731
|
-28,468
|
-23,891
|
-36,698
|
-27,111
|
-32,944
|
-19,675
|
-22,843
|
-22,460
|
-26,099
|
-20,944
|
-31,778
|
-31,200
|
-47,500
|
-49,300
|
-39,600
|
-20,500
|
-30,900
|
-30,600
|
-22,500
|
-13,600
|
-23,500
|
-25,300
|
-31,600
|
-37,300
|
-36,800
|
-34,900
|
-41,300
|
-46,700
|
-48,600
|
-41,300
|
-48,300
|
-46,900
|
-42,600
|
-51,400
|
-58,000
|
-56,500
|
-49,300
|
-79,600
|
-79,900
|
-58,600
|
-63,700
|
|
投資キャッシュフロー
|
-13,941
|
-12,584
|
-15,592
|
-22,444
|
-25,868
|
-24,240
|
-31,808
|
-41,488
|
-36,352
|
-28,065
|
-27,738
|
-45,689
|
-29,844
|
-39,015
|
-44,288
|
-47,031
|
-38,967
|
-38,564
|
-27,627
|
-33,154
|
-126,552
|
-28,468
|
-22,391
|
-36,698
|
-27,111
|
-29,922
|
-19,620
|
-22,763
|
-22,375
|
-24,379
|
-4,992
|
-26,048
|
418,500
|
-35,300
|
-38,900
|
-
|
-115,800
|
-30,100
|
-27,500
|
-20,600
|
-13,000
|
-21,500
|
-24,800
|
-31,600
|
-64,300
|
-93,800
|
-35,300
|
-40,800
|
-45,600
|
-47,600
|
-40,100
|
-40,900
|
-45,600
|
-41,200
|
-51,200
|
-54,200
|
-56,500
|
-49,300
|
-79,600
|
-78,000
|
-57,900
|
-63,700
|
|
自己株式の取得による支出
|
94,536
|
157,282
|
107,165
|
63,116
|
77,822
|
47,816
|
82,709
|
78,944
|
86,331
|
45,114
|
60,354
|
141,585
|
66,301
|
26,800
|
98,710
|
47,786
|
53,316
|
59,473
|
104,230
|
89,236
|
51,061
|
89,028
|
126,068
|
18,748
|
349,963
|
31
|
774
|
20,109
|
41,718
|
30,074
|
90,212
|
141,235
|
105,500
|
62,100
|
100
|
0
|
11,300
|
0
|
21,000
|
100
|
3,900
|
0
|
200
|
100
|
39,600
|
35,100
|
26,100
|
100
|
2,000
|
100
|
100
|
2,800
|
24,700
|
400
|
500
|
200
|
74,800
|
10,400
|
1,100
|
3,900
|
134,500
|
100,500
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
70,000
|
0
|
0
|
0
|
0
|
0
|
0
|
549,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
350,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
282
|
5,282
|
5,282
|
5,281
|
5,312
|
313
|
6,562
|
6,562
|
6,595
|
6,595
|
6,595
|
296,595
|
6,630
|
6,630
|
6,630
|
6,631
|
6,669
|
6,669
|
175,420
|
419
|
512
|
512
|
1,523
|
855
|
890
|
972
|
985
|
985
|
2,514
|
2,577
|
2,743
|
252,477
|
1,800
|
1,900
|
2,000
|
3,800
|
2,400
|
2,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,200
|
9,500
|
3,900
|
3,300
|
|
財務キャッシュフロー
|
-108,978
|
-164,661
|
-110,092
|
-74,332
|
-22,865
|
-47,650
|
-90,619
|
-41,785
|
8,619
|
-41,477
|
-71,034
|
-48,688
|
-29,335
|
-45,839
|
-83,537
|
-42,635
|
-25,925
|
-38,285
|
-99,681
|
-68,972
|
91,909
|
-76,287
|
-123,928
|
-95,960
|
-36,400
|
-45,091
|
-107,881
|
-46,480
|
-27,965
|
-39,321
|
-114,334
|
-23,229
|
-468,000
|
33,900
|
-59,500
|
-
|
44,800
|
-42,600
|
87,200
|
-109,900
|
-54,900
|
-20,400
|
-114,300
|
-109,200
|
31,400
|
11,000
|
-71,600
|
800
|
27,000
|
-600
|
-93,600
|
-13,300
|
-14,200
|
-41,700
|
-86,100
|
-38,200
|
-54,700
|
-170,300
|
-129,700
|
-106,600
|
-48,200
|
-173,800
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
168,900
|
132,400
|
106,100
|
62,200
|
155,200
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.4
|
9.3
|
7.3
|
4.6
|
10.7
|