|
(単位:千ドル)
|
4Q10
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74,432
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
704
|
1,110
|
1,936
|
1,521
|
2,667
|
1,846
|
1,949
|
1,009
|
4,519
|
1,446
|
1,667
|
1,589
|
1,666
|
1,604
|
1,587
|
1,637
|
1,136
|
1,406
|
1,670
|
1,685
|
|
営業キャッシュフロー
|
67,331
|
27,680
|
67,528
|
81,173
|
82,438
|
48,472
|
103,560
|
90,265
|
74,530
|
48,892
|
124,134
|
75,097
|
77,473
|
54,801
|
89,478
|
89,110
|
88,035
|
64,651
|
92,653
|
101,140
|
101,447
|
73,953
|
102,812
|
99,691
|
101,268
|
68,516
|
107,497
|
109,012
|
109,114
|
81,323
|
104,303
|
117,300
|
93,462
|
81,617
|
88,422
|
108,709
|
95,724
|
77,416
|
106,941
|
81,519
|
-218,030
|
2,324
|
14,142
|
5,619
|
-9,499
|
6,511
|
18,867
|
202,874
|
-24,020
|
5,599
|
12,086
|
24,866
|
7,916
|
21,712
|
8,006
|
16,438
|
828
|
3,828
|
9,666
|
8,925
|
-14,326
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,245
|
-1,799
|
-2,331
|
-2,275
|
-2,074
|
-2,167
|
-1,185
|
-1,273
|
-2,040
|
-1,764
|
-2,661
|
-2,047
|
-1,068
|
-2,810
|
-3,195
|
-1,353
|
-1,541
|
-947
|
-1,702
|
-2,881
|
-2,188
|
-3,319
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
44,850
|
-1,020
|
-32,518
|
15,294
|
58,738
|
-6,966
|
-22,372
|
65,560
|
75,445
|
-73,569
|
-193,200
|
-32,390
|
364,351
|
-46,089
|
-15,224
|
176,988
|
-101,997
|
20,443
|
-104,291
|
-131,871
|
44,822
|
-65,571
|
-89,140
|
-79,550
|
136,488
|
-86,238
|
-90,916
|
-96,985
|
288,843
|
-171,628
|
-122,059
|
532,809
|
-117,276
|
252,404
|
-54,879
|
-213,530
|
-189,408
|
-98,014
|
-62,056
|
-195,899
|
226,644
|
-37,937
|
-64,114
|
-114,592
|
-54,767
|
-111,448
|
-13,941
|
42,428
|
-37,793
|
-63,234
|
-63,401
|
-137,489
|
3,728
|
-41,089
|
-36,352
|
-36,918
|
144,960
|
-19,748
|
-25,989
|
447,549
|
473,154
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,682
|
0
|
0
|
0
|
10,004
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
1,317
|
3,102
|
0
|
19,073
|
14,522
|
7,869
|
14,378
|
10,074
|
6,555
|
24,432
|
3,157
|
4,801
|
256
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
-145,918
|
-56,625
|
-31,046
|
-105,960
|
-125,941
|
-49,338
|
148,542
|
-366,274
|
-168,077
|
-10,178
|
66,431
|
-22,008
|
-453,695
|
-26,061
|
-78,830
|
-270,738
|
13,747
|
50,425
|
-106,017
|
29,137
|
-140,721
|
5,283
|
-22,901
|
-27,458
|
-224,420
|
21,552
|
-17,893
|
-20,108
|
-376,852
|
86,795
|
17,665
|
-684,750
|
-7,890
|
-208,227
|
-166,025
|
132,139
|
178,161
|
217,712
|
22,807
|
-59,637
|
189,212
|
-27,817
|
109,900
|
76,501
|
46,087
|
37,978
|
-88,240
|
-114,170
|
66,138
|
16,503
|
55,046
|
36,143
|
11,738
|
20,513
|
-2,659
|
21,490
|
-83,240
|
-79,799
|
7,351
|
-99,376
|
-476,995
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|