|
(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
|
3Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
株式報酬費用
|
2,899
|
3,299
|
2,579
|
2,305
|
3,460
|
-5,276
|
2,891
|
3,751
|
4,021
|
229
|
3,641
|
3,784
|
4,986
|
3,331
|
4,576
|
4,058
|
4,975
|
3,128
|
4,113
|
3,559
|
4,469
|
3,482
|
5,760
|
6,992
|
7,280
|
-1,741
|
6,163
|
7,793
|
-125
|
686
|
5,524
|
5,466
|
6,086
|
1,028
|
5,553
|
5,908
|
5,346
|
4,302
|
4,872
|
6,385
|
5,773
|
3,270
|
4,570
|
7,398
|
7,100
|
6,673
|
7,102
|
7,007
|
7,862
|
7,478
|
7,735
|
7,821
|
7,689
|
7,263
|
7,599
|
7,957
|
7,810
|
7,673
|
7,763
|
7,193
|
7,718
|
7,734
|
|
営業キャッシュフロー
|
116,673
|
144,102
|
20,040
|
71,502
|
37,522
|
153,638
|
42,068
|
46,849
|
101,475
|
205,288
|
25,804
|
129,284
|
55,539
|
212,528
|
24,485
|
86,116
|
19,838
|
191,882
|
7,867
|
131,121
|
89,617
|
184,815
|
69,957
|
90,963
|
68,094
|
185,888
|
13,030
|
110,272
|
46,346
|
133,411
|
54,115
|
164,687
|
51,381
|
176,441
|
25,893
|
35,360
|
60,149
|
152,491
|
-59,652
|
174,868
|
99,453
|
71,145
|
37,106
|
158,087
|
27,086
|
137,040
|
-79,557
|
47,894
|
25,493
|
148,899
|
36,277
|
174,970
|
68,992
|
229,172
|
58,551
|
-
|
-
|
320,472
|
33,032
|
218,014
|
61,139
|
263,005
|
|
資本的支出
|
-42,172
|
-36,900
|
-35,738
|
-41,809
|
-62,019
|
-50,444
|
-52,804
|
-40,350
|
-37,316
|
-38,405
|
-28,293
|
-38,473
|
-61,694
|
-57,641
|
-38,555
|
-67,602
|
-69,748
|
-53,899
|
-31,815
|
-37,522
|
-39,791
|
-25,822
|
-31,111
|
-43,292
|
-37,666
|
-31,645
|
-23,541
|
-19,463
|
-20,334
|
-20,475
|
-24,634
|
-31,008
|
-34,337
|
-24,945
|
-37,716
|
-78,749
|
-54,656
|
-46,312
|
-43,518
|
-28,585
|
-17,050
|
-70,089
|
-42,589
|
-63,035
|
-53,384
|
-103,421
|
-73,723
|
-31,929
|
-37,793
|
-56,068
|
-32,904
|
-45,613
|
-72,520
|
-48,588
|
-41,091
|
-
|
-
|
-38,529
|
-46,158
|
-61,391
|
-83,898
|
-68,721
|
|
投資キャッシュフロー
|
22,944
|
-71,984
|
28,585
|
-22,405
|
141,668
|
-92,556
|
-60,627
|
-42,822
|
-49,760
|
-180,779
|
-19,379
|
-119,003
|
-155,379
|
-168,461
|
277,113
|
-10,281
|
-34,006
|
-37,992
|
-6,633
|
428
|
-20,174
|
-386
|
-26,545
|
-49,362
|
14,573
|
-173,288
|
-8,910
|
2,069
|
-21,498
|
-93,041
|
-19,471
|
-74,965
|
-64,522
|
-85,540
|
-15,851
|
-15,297
|
-56,666
|
-98,331
|
222,223
|
-4,219
|
-16,103
|
-303,801
|
-63,630
|
-59,339
|
-240,409
|
-124,286
|
13,617
|
22,072
|
29,611
|
-97,311
|
-57,549
|
-120,493
|
-85,656
|
-257,950
|
-45,809
|
-
|
-
|
-206,619
|
39,380
|
-71,361
|
-81,740
|
-197,931
|
|
自己株式の取得による支出
|
132,735
|
-5
|
148,674
|
67,319
|
322,318
|
7,167
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
12
|
353,315
|
125,607
|
6,883
|
125,670
|
17,306
|
236,312
|
111,909
|
99,777
|
10,704
|
0
|
35,083
|
0
|
-
|
-
|
66,533
|
0
|
-
|
-
|
-
|
63,885
|
71,242
|
146,179
|
0
|
0
|
7,036
|
0
|
0
|
0
|
-
|
-
|
-
|
40,877
|
62,052
|
49,964
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
151,935
|
0
|
0
|
2,011
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
100,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
65,000
|
75,000
|
25,000
|
50,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-131,148
|
14,145
|
-145,960
|
-66,069
|
-322,259
|
1,941
|
3,080
|
860
|
29,566
|
3,878
|
22,701
|
15,183
|
-5,325
|
1,107
|
-352,508
|
-122,580
|
-1,105
|
-124,714
|
20,481
|
-114,925
|
-113,383
|
-65,003
|
-83,082
|
-24,671
|
-85,654
|
14
|
-1,142
|
-90,511
|
-67,571
|
-2
|
226
|
6,870
|
-61,177
|
-63,943
|
-75,651
|
-146,225
|
-145
|
-26
|
209,244
|
-100,022
|
-120,060
|
421
|
-6,345
|
1,598
|
-15,010
|
-40,508
|
-68,688
|
-49,620
|
-12
|
-80
|
-8,318
|
-996
|
-1,452
|
-1,366
|
-15,311
|
-
|
-
|
-4,219
|
-176,348
|
-4,240
|
-4,953
|
-5,828
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
281,943
|
-13,126
|
156,623
|
-22,759
|
194,284
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
17.2
|
-1.0
|
10.4
|
-1.5
|
10.8
|