|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
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
|
|
株式報酬費用
|
4,316
|
5,089
|
3,460
|
4,272
|
5,323
|
4,207
|
3,660
|
4,335
|
2,003
|
1,930
|
3,347
|
3,958
|
3,690
|
1,856
|
3,289
|
1,839
|
3,898
|
4,214
|
4,180
|
3,813
|
224
|
4,683
|
5,280
|
7,365
|
-1,495
|
4,031
|
3,974
|
4,734
|
3,930
|
4,952
|
6,092
|
3,353
|
4,604
|
5,685
|
5,373
|
4,338
|
4,300
|
4,800
|
5,600
|
7,282
|
6,300
|
6,700
|
6,300
|
6,300
|
7,100
|
6,900
|
6,600
|
5,900
|
6,300
|
6,500
|
6,300
|
5,900
|
6,000
|
6,002
|
5,160
|
5,060
|
5,899
|
5,564
|
5,345
|
|
営業キャッシュフロー
|
288,870
|
22,424
|
-35,293
|
789
|
300,489
|
113,663
|
-78,252
|
-13,377
|
253,784
|
174,882
|
-56,676
|
-9,822
|
220,295
|
194,427
|
-102,227
|
200,971
|
-124,082
|
-2,437
|
243,130
|
233,346
|
-136,712
|
50,618
|
315,246
|
85,349
|
-81,831
|
35,474
|
236,479
|
191,716
|
-149,525
|
28,428
|
168,705
|
203,223
|
-94,168
|
-5,353
|
188,408
|
199,548
|
-120,783
|
44,161
|
231,448
|
205,097
|
-84,774
|
9,152
|
234,106
|
180,616
|
-89,939
|
13,743
|
129,914
|
223,353
|
-82,335
|
-1,151
|
107,838
|
183,286
|
-88,712
|
-5,280
|
146,242
|
150,341
|
-85,005
|
8,500
|
179,817
|
|
資本的支出
|
-11,899
|
-21,689
|
-12,537
|
-17,730
|
-17,661
|
-19,449
|
-15,903
|
-12,359
|
-13,344
|
-17,098
|
-13,795
|
-12,404
|
-12,534
|
-18,831
|
-13,964
|
-21,828
|
-22,283
|
-23,894
|
-22,871
|
-24,657
|
-20,778
|
-31,950
|
-29,529
|
-28,443
|
-30,111
|
-26,141
|
-22,706
|
-35,267
|
-18,304
|
-16,256
|
-15,428
|
-27,179
|
-24,202
|
-20,329
|
-21,393
|
-22,669
|
-18,964
|
-17,466
|
-21,746
|
-19,231
|
-17,910
|
-19,766
|
-22,992
|
-28,175
|
-17,923
|
-20,607
|
-19,086
|
-23,539
|
-20,086
|
-20,235
|
-16,954
|
-18,805
|
-14,502
|
-14,528
|
-13,317
|
-19,126
|
-12,005
|
-13,120
|
-12,859
|
|
投資キャッシュフロー
|
-59,432
|
40,178
|
-27,938
|
-31,201
|
-32,477
|
-120,436
|
-29,484
|
-237,100
|
-40,756
|
-35,128
|
-22,769
|
-23,459
|
-28,115
|
-75,004
|
-190,838
|
-33,945
|
-32,788
|
-50,103
|
-32,756
|
-35,748
|
-37,367
|
-167,718
|
-56,651
|
19,128
|
-40,431
|
-37,063
|
-57,117
|
-42,800
|
-21,984
|
-23,186
|
-213,922
|
-42,410
|
-105,892
|
-28,539
|
-151,453
|
-60,786
|
-28,280
|
-33,399
|
-330,714
|
-40,761
|
-23,532
|
-39,039
|
-89,480
|
-41,973
|
-21,806
|
-26,487
|
-31,779
|
-18,326
|
-25,742
|
-26,175
|
-26,576
|
-28,150
|
-23,807
|
-20,682
|
-25,205
|
-24,324
|
98,856
|
-26,418
|
-26,832
|
|
自己株式の取得による支出
|
9,829
|
17,816
|
9,377
|
28,103
|
23,158
|
26,434
|
10,609
|
0
|
34,563
|
28,549
|
14,592
|
3,941
|
20,000
|
24,860
|
12,173
|
0
|
12,723
|
31,980
|
15,001
|
10,273
|
11,289
|
10,000
|
14,073
|
14,964
|
14,016
|
15,241
|
0
|
10,431
|
7,994
|
17,000
|
10,000
|
25,000
|
10,000
|
15,000
|
10,000
|
11,589
|
-
|
-
|
-
|
8,702
|
7,367
|
10,000
|
7,500
|
5,133
|
10,000
|
7,500
|
6,500
|
11,000
|
10,000
|
12,500
|
6,500
|
16,050
|
12,500
|
12,921
|
10,000
|
25,000
|
13,500
|
21,585
|
34,878
|
|
長期借入れによる収入
|
72,100
|
55,200
|
146,380
|
122,393
|
549,164
|
91,274
|
109,700
|
328,800
|
139,900
|
92,100
|
122,500
|
145,900
|
179,200
|
237,724
|
304,552
|
223,669
|
134,100
|
67,500
|
121,900
|
91,500
|
201,700
|
278,700
|
120,500
|
82,100
|
214,664
|
60,417
|
30,673
|
153,550
|
177,654
|
67,421
|
245,437
|
105,808
|
264,248
|
118,903
|
189,272
|
361,900
|
206,687
|
102,805
|
317,605
|
-33,692
|
184,003
|
156,898
|
32,899
|
277,077
|
268,673
|
168,638
|
200,568
|
367,392
|
341,878
|
237,993
|
319,933
|
284,902
|
449,980
|
355,887
|
241,146
|
152,867
|
280,881
|
219,806
|
199,302
|
|
長期借入金の返済による支出
|
97,200
|
232,900
|
125,580
|
87,393
|
576,164
|
99,274
|
70,700
|
140,900
|
107,000
|
153,900
|
135,500
|
158,000
|
193,100
|
171,624
|
219,033
|
161,571
|
33,717
|
78,924
|
46,220
|
301,224
|
153,707
|
47,708
|
138,792
|
582,800
|
28,700
|
49,792
|
160,459
|
228,964
|
29,900
|
35,900
|
151,400
|
259,046
|
10,400
|
55,280
|
187,326
|
377,545
|
139,331
|
110,571
|
203,025
|
109,825
|
41,300
|
72,125
|
155,041
|
393,407
|
111,800
|
97,125
|
266,651
|
568,629
|
196,405
|
185,235
|
359,483
|
415,816
|
306,231
|
315,570
|
310,893
|
253,677
|
250,290
|
174,896
|
273,716
|
|
財務キャッシュフロー
|
-42,760
|
-173,083
|
-15,464
|
-5,444
|
-63,601
|
-20,206
|
8,218
|
189,395
|
-21,860
|
-85,352
|
-61,345
|
-12,243
|
-24,326
|
44,380
|
62,917
|
48,660
|
65,258
|
-4,891
|
39,742
|
-385,772
|
20,218
|
211,624
|
-52,344
|
-525,670
|
145,188
|
-9,837
|
-131,176
|
-101,006
|
119,207
|
1,258
|
60,511
|
-198,571
|
213,333
|
35,934
|
-28,385
|
-48,205
|
43,484
|
-24,885
|
97,244
|
-162,929
|
99,089
|
47,957
|
-133,947
|
-144,737
|
117,989
|
33,614
|
-96,319
|
-223,852
|
105,814
|
23,888
|
-74,348
|
-162,575
|
101,589
|
11,494
|
-89,007
|
-149,406
|
-16,924
|
3,951
|
-126,999
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
132,925
|
131,215
|
-97,010
|
-4,620
|
166,958
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|