|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
|
減価償却費
|
-
|
41,832
|
41,638
|
41,495
|
35,915
|
35,312
|
35,323
|
35,146
|
31,163
|
30,898
|
30,868
|
27,694
|
26,176
|
27,132
|
27,105
|
26,795
|
25,582
|
26,348
|
28,686
|
26,028
|
25,924
|
27,393
|
27,548
|
27,291
|
26,822
|
28,533
|
29,025
|
28,629
|
27,921
|
29,620
|
29,523
|
29,073
|
29,275
|
30,685
|
29,197
|
30,664
|
29,434
|
28,785
|
31,290
|
28,833
|
28,052
|
28,053
|
29,496
|
29,049
|
-
|
-
|
31,158
|
29,114
|
28,910
|
27,942
|
-
|
29,500
|
|
株式報酬費用
|
13,361
|
6,652
|
19,945
|
17,009
|
15,124
|
12,751
|
17,991
|
7,097
|
7,322
|
7,077
|
5,538
|
5,359
|
5,740
|
78,168
|
50,771
|
22,307
|
4,408
|
9,803
|
19,715
|
2,006
|
4,244
|
89,994
|
20,095
|
11,990
|
-15,305
|
-35,740
|
16,358
|
4,553
|
16,036
|
10,183
|
-77,456
|
3,891
|
3,553
|
3,903
|
1,927
|
4,280
|
6,020
|
7,907
|
1,323
|
6,637
|
3,001
|
7,876
|
3,948
|
4,225
|
-
|
-
|
-
|
3,314
|
1,268
|
3,525
|
2,369
|
2,347
|
|
営業キャッシュフロー
|
-
|
190,836
|
26,262
|
-42,773
|
175,974
|
197,539
|
40,892
|
-36,939
|
172,846
|
169,084
|
63,691
|
-59,894
|
177,205
|
211,944
|
63,068
|
-52,495
|
197,383
|
240,521
|
88,352
|
-53,005
|
191,583
|
236,176
|
88,481
|
-60,588
|
193,454
|
246,790
|
65,411
|
-22,807
|
157,498
|
207,320
|
71,121
|
-40,823
|
167,020
|
214,668
|
69,708
|
-60,387
|
-50,316
|
-43,261
|
-36,916
|
-80,398
|
209,731
|
176,606
|
28,966
|
-55,712
|
-
|
109,183
|
75,549
|
-56,269
|
140,341
|
-
|
-
|
-30,474
|
|
資本的支出
|
-
|
-9,647
|
-21,891
|
-36,339
|
-29,460
|
-14,816
|
-19,374
|
-36,600
|
-35,739
|
-16,843
|
-12,671
|
-42,289
|
-39,466
|
-14,113
|
-12,792
|
-34,032
|
-36,216
|
-21,144
|
-22,978
|
-42,885
|
-38,130
|
-20,219
|
-28,024
|
-51,634
|
-45,566
|
-19,348
|
-18,671
|
-42,483
|
-48,050
|
-21,709
|
-23,382
|
-48,083
|
-48,679
|
-26,900
|
-20,251
|
-53,458
|
-22,165
|
-17,337
|
-7,918
|
-23,133
|
-19,117
|
-19,565
|
-59,927
|
-32,071
|
-26,935
|
-19,032
|
-38,551
|
-25,488
|
-
|
-
|
-
|
-37,218
|
|
投資キャッシュフロー
|
-
|
-9,351
|
-22,098
|
-50,708
|
-28,574
|
-14,368
|
65,993
|
-36,380
|
-36,099
|
-16,979
|
-12,845
|
-41,932
|
-39,493
|
-4,068
|
-12,835
|
-34,030
|
-36,480
|
-20,819
|
-18,339
|
-41,350
|
-38,275
|
-20,014
|
-28,102
|
-51,786
|
-44,262
|
-18,383
|
-15,732
|
-42,465
|
-67,095
|
-21,686
|
-20,866
|
-47,459
|
-47,662
|
-26,880
|
-17,125
|
-51,416
|
-21,693
|
-17,337
|
-448
|
-23,100
|
-19,109
|
-19,572
|
-59,920
|
-28,990
|
-26,352
|
-
|
-2,227
|
-25,007
|
-
|
-53,940
|
-
|
-36,991
|
|
自己株式の取得による支出
|
-
|
0
|
18,495
|
44,457
|
53,944
|
0
|
133,583
|
375,290
|
28,373
|
99,986
|
19,940
|
4,794
|
2,797
|
111,001
|
76,761
|
8,479
|
12,757
|
102,204
|
121,674
|
11,308
|
32,783
|
75,572
|
92,088
|
20,000
|
359,386
|
120,056
|
0
|
80,941
|
5
|
46
|
29,998
|
4
|
0
|
48
|
0
|
6
|
0
|
48
|
0
|
3
|
-
|
-
|
-
|
201
|
96,670
|
0
|
0
|
104
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-15,547
|
-77,101
|
-71,111
|
-87,220
|
-31,378
|
241,387
|
-419,824
|
-70,955
|
-152,224
|
-82,127
|
-44,815
|
-43,413
|
-158,760
|
-138,164
|
30,305
|
-21,992
|
-161,243
|
-180,558
|
16,792
|
-10,195
|
-139,365
|
-159,978
|
2,766
|
-113,305
|
-213,911
|
-52,426
|
18,924
|
-52,338
|
-187,495
|
-72,573
|
63,761
|
-26,314
|
-89,118
|
-91,336
|
-33,462
|
344,358
|
-22,373
|
-21,802
|
8,798
|
-868
|
-19,787
|
-23,287
|
81
|
-
|
-
|
-
|
68,679
|
-50,081
|
-104,643
|
58,879
|
49,620
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-81,757
|
-
|
-
|
-
|
-67,692
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-57.5
|
-
|
-
|
-
|
-50.8
|