|
(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
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
株式報酬費用
|
-
|
-
|
2,700
|
2,600
|
2,200
|
5,700
|
2,200
|
2,200
|
2,000
|
2,100
|
1,000
|
1,100
|
1,100
|
5,600
|
1,100
|
1,500
|
1,600
|
5,100
|
1,600
|
600
|
1,400
|
5,100
|
1,600
|
1,600
|
1,600
|
5,500
|
1,600
|
1,400
|
1,500
|
6,000
|
1,600
|
1,600
|
1,500
|
3,700
|
1,600
|
1,500
|
1,500
|
900
|
700
|
700
|
1,400
|
1,500
|
1,500
|
3,000
|
1,600
|
1,700
|
1,700
|
4,200
|
2,300
|
2,300
|
2,300
|
4,100
|
2,300
|
2,300
|
2,200
|
2,100
|
2,400
|
2,600
|
1,900
|
2,500
|
2,200
|
|
営業キャッシュフロー
|
-71,000
|
156,600
|
72,400
|
74,900
|
-49,300
|
158,700
|
25,000
|
127,600
|
34,400
|
93,400
|
-19,900
|
84,100
|
-70,800
|
152,400
|
3,800
|
71,700
|
-55,700
|
146,900
|
18,100
|
58,000
|
-282,300
|
115,100
|
26,400
|
73,800
|
-104,500
|
179,800
|
39,200
|
28,000
|
-92,400
|
120,800
|
36,500
|
76,600
|
-89,000
|
128,500
|
21,000
|
55,900
|
-97,600
|
111,900
|
29,700
|
-41,900
|
16,400
|
34,500
|
63,600
|
78,000
|
36,900
|
47,500
|
-60,300
|
81,600
|
7,600
|
120,000
|
-38,100
|
109,700
|
13,100
|
69,900
|
-41,900
|
71,200
|
-12,000
|
106,900
|
-81,800
|
73,200
|
-30,500
|
|
資本的支出
|
-13,000
|
-11,200
|
-7,200
|
-18,600
|
-7,200
|
-13,600
|
-12,200
|
-20,700
|
-14,500
|
-15,900
|
-13,100
|
-11,100
|
-7,300
|
-6,800
|
-5,300
|
-7,600
|
-7,300
|
-6,100
|
-7,200
|
-9,700
|
-5,600
|
-6,400
|
-10,000
|
-13,600
|
-10,200
|
-9,300
|
-16,600
|
-29,600
|
-32,700
|
-21,300
|
-38,400
|
-29,100
|
-28,100
|
-23,200
|
-19,700
|
-24,000
|
-13,500
|
-17,200
|
-17,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-24,800
|
-56,300
|
-21,000
|
-39,000
|
-18,700
|
-27,500
|
-31,800
|
-43,300
|
-30,300
|
-32,800
|
-31,800
|
-29,100
|
-24,000
|
-21,600
|
-274,700
|
-25,400
|
-21,700
|
-15,700
|
-
|
-4,000
|
-9,500
|
-4,500
|
-12,300
|
-13,200
|
-12,400
|
-10,600
|
-22,600
|
-47,200
|
-38,800
|
-30,100
|
-47,900
|
-45,200
|
-37,400
|
-35,100
|
-31,300
|
-43,500
|
-24,300
|
-24,100
|
-26,000
|
-21,300
|
-10,800
|
-15,600
|
-14,500
|
-2,700
|
-13,300
|
-12,700
|
-16,200
|
-29,600
|
-19,500
|
-34,300
|
-21,800
|
-27,300
|
-20,400
|
-20,200
|
-200,800
|
-16,400
|
-14,800
|
-20,900
|
-14,900
|
-14,300
|
435,200
|
|
自己株式の取得による支出
|
9,700
|
156,000
|
1,200
|
0
|
-
|
-
|
600
|
7,500
|
-
|
-
|
5,700
|
6,000
|
400
|
5,800
|
0
|
0
|
0
|
3,500
|
0
|
0
|
-
|
-
|
5,800
|
8,600
|
-
|
-
|
0
|
900
|
4,200
|
9,100
|
10,500
|
3,500
|
0
|
0
|
2,000
|
6,500
|
12,600
|
7,000
|
12,600
|
3,300
|
-
|
-
|
-
|
-
|
15,300
|
13,900
|
4,700
|
25,000
|
46,200
|
56,200
|
35,900
|
54,300
|
52,800
|
15,200
|
5,000
|
5,000
|
30,000
|
30,000
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-23,400
|
-172,000
|
-14,100
|
-21,000
|
-4,000
|
-47,800
|
4,200
|
200
|
-6,700
|
3,300
|
-8,100
|
-161,200
|
24,000
|
-29,600
|
175,700
|
-47,600
|
72,000
|
-102,700
|
-23,200
|
-70,600
|
45,300
|
1,500
|
-22,600
|
-12,200
|
5,800
|
-13,400
|
2,100
|
1,400
|
-1,300
|
-14,600
|
-14,300
|
-1,800
|
5,200
|
-5,200
|
-9,900
|
-15,800
|
-12,300
|
-9,800
|
-17,600
|
193,800
|
-10,000
|
-6,100
|
-105,600
|
-82,300
|
-15,000
|
-26,300
|
1,600
|
-30,600
|
-50,300
|
-60,200
|
-39,300
|
-58,500
|
-31,600
|
-46,700
|
211,900
|
2,600
|
-16,900
|
-60,300
|
66,800
|
-52,900
|
-400,800
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|