|
(単位:千ドル)
|
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
|
3Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,199
|
17,024
|
15,226
|
15,759
|
15,492
|
14,188
|
13,730
|
13,695
|
15,186
|
15,304
|
15,229
|
14,957
|
15,977
|
15,449
|
15,384
|
15,226
|
15,290
|
16,379
|
17,202
|
17,533
|
17,080
|
17,826
|
18,020
|
18,916
|
|
株式報酬費用
|
7,697
|
6,590
|
7,255
|
6,960
|
7,138
|
6,747
|
4,802
|
3,841
|
4,019
|
3,623
|
2,248
|
3,751
|
3,845
|
4,105
|
3,457
|
4,156
|
3,761
|
3,968
|
3,612
|
4,440
|
5,275
|
5,553
|
4,232
|
4,817
|
3,719
|
4,140
|
3,963
|
4,187
|
4,260
|
6,442
|
3,958
|
4,031
|
4,545
|
7,439
|
4,468
|
4,986
|
5,185
|
9,651
|
5,786
|
4,003
|
4,740
|
4,301
|
4,060
|
4,802
|
6,206
|
6,051
|
4,052
|
6,627
|
5,868
|
3,848
|
4,620
|
5,455
|
4,877
|
5,294
|
4,691
|
4,315
|
4,849
|
5,534
|
5,526
|
5,387
|
6,489
|
|
営業キャッシュフロー
|
30,432
|
212,066
|
47,835
|
40,542
|
-
|
214,546
|
36,653
|
8,000
|
51,349
|
172,902
|
31,737
|
70,430
|
35,122
|
190,653
|
-233
|
30,596
|
-35,247
|
158,710
|
9,135
|
47,601
|
-
|
114,702
|
-30,844
|
13,236
|
-13,167
|
102,231
|
-29,947
|
20,282
|
-
|
182,572
|
-67,576
|
45,924
|
-25,263
|
128,594
|
-96,501
|
73,544
|
-5,048
|
225,918
|
-61,553
|
102,238
|
57,666
|
110,699
|
-53,643
|
96,619
|
-38,395
|
127,061
|
-54,570
|
56,072
|
-22,920
|
190,606
|
-12,658
|
59,931
|
-6,392
|
289,500
|
-22,921
|
44,655
|
-83,289
|
183,232
|
-73,412
|
74,912
|
-39,456
|
|
資本的支出
|
-36,082
|
-38,169
|
-30,894
|
-28,432
|
-34,874
|
-29,331
|
-25,441
|
-24,525
|
-27,391
|
-22,234
|
-17,272
|
-23,173
|
-14,987
|
-20,006
|
-17,254
|
-15,062
|
-20,892
|
-18,290
|
-11,604
|
-13,359
|
-15,330
|
-43,551
|
-17,841
|
-26,382
|
-22,626
|
-23,732
|
-18,846
|
-20,745
|
-25,754
|
-19,310
|
-19,004
|
-27,002
|
-28,884
|
-33,227
|
-17,865
|
-16,686
|
-14,469
|
-12,848
|
-5,973
|
-4,126
|
-2,265
|
-6,512
|
-9,139
|
-12,462
|
-18,997
|
-22,923
|
-28,742
|
-22,479
|
-20,508
|
-17,774
|
-17,347
|
-17,446
|
-17,676
|
-21,738
|
-21,100
|
-20,378
|
-22,074
|
-22,537
|
-21,907
|
-21,480
|
-16,890
|
|
投資キャッシュフロー
|
-33,285
|
-60,580
|
-44,081
|
-18,067
|
-
|
-28,321
|
-31,384
|
-38,133
|
-27,265
|
-23,480
|
-10,131
|
-19,869
|
-15,783
|
-17,293
|
-17,106
|
-15,444
|
-15,505
|
-9,776
|
-10,535
|
-6,692
|
-
|
-43,216
|
-10,086
|
9,247
|
-24,544
|
-24,610
|
-19,234
|
-20,303
|
-
|
-21,721
|
-20,877
|
-32,346
|
-30,008
|
-40,297
|
-17,182
|
-16,686
|
-14,082
|
-8,521
|
-5,716
|
-6,254
|
-2,608
|
-7,583
|
-7,788
|
-13,018
|
-19,569
|
-21,902
|
-29,196
|
-22,040
|
-20,733
|
-17,899
|
-17,384
|
-18,452
|
-20,788
|
-18,521
|
-77,923
|
17,029
|
-24,439
|
-27,822
|
-22,479
|
-23,831
|
-25,485
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
22,099
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
17,827
|
0
|
6,985
|
25,315
|
23,620
|
0
|
0
|
0
|
201,564
|
11,000
|
68,000
|
7,503
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
81,747
|
105,000
|
0
|
0
|
42,821
|
0
|
0
|
21,260
|
10,279
|
50,000
|
377
|
0
|
-
|
-
|
0
|
|
財務キャッシュフロー
|
-13,308
|
-194,105
|
-19,409
|
-14,809
|
-
|
-110,478
|
-17,482
|
-165,311
|
-17,357
|
-118,133
|
-37,850
|
-14,056
|
-15,056
|
-17,845
|
-22,118
|
-18,504
|
-18,912
|
-20,153
|
-22,924
|
-21,519
|
-
|
-19,746
|
3,932
|
-27,134
|
-21,775
|
-23,773
|
-35,960
|
-19,131
|
-
|
-46,421
|
-38,284
|
-18,508
|
-21,487
|
-18,539
|
18,723
|
-37,272
|
-3,142
|
-42,474
|
210,083
|
-196,498
|
-18,133
|
-5,359
|
-9,719
|
-16,920
|
-1,855
|
-68,550
|
-176,794
|
-4,355
|
49,370
|
-85,411
|
53,305
|
-40,052
|
-23,046
|
-159,044
|
-15,720
|
-79,721
|
33,464
|
-103,528
|
52,551
|
-14,387
|
30,613
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-105,363
|
160,695
|
-95,319
|
53,432
|
-56,346
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14.3
|
17.2
|
-14.7
|
6.9
|
-7.1
|