|
(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
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
|
株式報酬費用
|
10,217
|
10,463
|
10,852
|
13,544
|
13,693
|
13,004
|
12,817
|
12,633
|
13,170
|
14,302
|
13,247
|
13,703
|
13,260
|
13,306
|
5,288
|
6,182
|
5,926
|
5,631
|
6,855
|
7,228
|
7,600
|
-
|
6,599
|
4,400
|
5,700
|
-
|
4,880
|
5,500
|
5,400
|
-
|
4,800
|
6,200
|
6,000
|
-
|
2,600
|
36
|
5,796
|
-
|
5,162
|
3,744
|
4,669
|
-
|
8,450
|
6,487
|
7,332
|
-
|
8,356
|
7,760
|
7,310
|
-
|
8,088
|
11,559
|
9,684
|
-
|
11,363
|
9,233
|
9,527
|
-
|
10,591
|
9,793
|
9,107
|
|
営業キャッシュフロー
|
99,175
|
309,336
|
-8,816
|
8,255
|
65,018
|
300,762
|
-44,512
|
20,221
|
243,615
|
464,847
|
-143,629
|
-65,091
|
-21,441
|
405,654
|
-40,140
|
15,810
|
53,794
|
283,016
|
-93,783
|
73,030
|
87,293
|
243,401
|
-76,283
|
18,424
|
79,237
|
163,213
|
-84,262
|
35,412
|
78,589
|
255,965
|
-16,171
|
66,697
|
26,719
|
275,688
|
-71,316
|
35,261
|
-
|
141,791
|
-90,776
|
187,009
|
194,949
|
273,631
|
-131,350
|
-
|
35,054
|
578,976
|
-217,787
|
-41,946
|
-41,461
|
-352,485
|
-560
|
216,888
|
133,814
|
250,666
|
95,010
|
165,109
|
142,637
|
397,376
|
-4,000
|
116,893
|
200,107
|
|
資本的支出
|
-57,211
|
-43,970
|
-51,501
|
-81,521
|
-94,552
|
-91,024
|
-103,822
|
-96,136
|
-77,993
|
-61,911
|
-42,372
|
-38,859
|
-42,802
|
-39,891
|
-37,829
|
-43,024
|
-51,330
|
-42,441
|
-29,917
|
-39,204
|
-36,095
|
-37,983
|
-25,983
|
-32,026
|
-38,805
|
-44,030
|
-32,081
|
-29,696
|
-24,523
|
-20,701
|
-23,700
|
-30,415
|
-44,653
|
-53,625
|
-43,872
|
-50,352
|
-
|
-111,036
|
-46,990
|
-28,631
|
2,476
|
-39,687
|
-14,404
|
-
|
13,398
|
23,303
|
-26,292
|
-33,290
|
-60,700
|
-35,965
|
-46,391
|
-43,389
|
-38,821
|
-25,757
|
-38,886
|
-42,763
|
-50,391
|
2,309
|
-50,764
|
-66,179
|
-68,269
|
|
投資キャッシュフロー
|
-55,861
|
-24,345
|
-51,376
|
-100,028
|
-96,737
|
-92,548
|
-45,512
|
-79,801
|
-78,182
|
-43,743
|
-45,009
|
-41,534
|
-43,806
|
-43,512
|
-37,829
|
-43,024
|
-51,330
|
-42,891
|
-29,917
|
-28,095
|
-26,551
|
-38,004
|
-21,885
|
-32,026
|
-38,805
|
-44,030
|
-31,878
|
-29,696
|
-24,523
|
-20,701
|
-23,700
|
-30,415
|
-44,653
|
-53,625
|
-43,872
|
-50,352
|
-60,149
|
-48,411
|
-46,990
|
-28,631
|
-
|
10,313
|
-14,404
|
-
|
13,398
|
-588
|
-18,541
|
-33,069
|
-44,781
|
-12,689
|
-46,391
|
-43,389
|
-38,206
|
29,858
|
-38,886
|
-57,763
|
-90,391
|
-202,491
|
-30,764
|
-1,179
|
-63,269
|
|
自己株式の取得による支出
|
-
|
46,951
|
25,469
|
64,399
|
8,835
|
97,902
|
159,065
|
2,150
|
104,283
|
56,167
|
16,305
|
99,501
|
0
|
0
|
150,000
|
60,000
|
75,000
|
0
|
0
|
0
|
50,033
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,670
|
25,000
|
25,000
|
0
|
0
|
57,812
|
5,730
|
0
|
15,172
|
-
|
-
|
-220,077
|
35,249
|
100,000
|
100,000
|
251,515
|
100,000
|
17,775
|
8,000
|
-
|
-
|
-
|
-
|
-
|
15,000
|
15,000
|
99,807
|
-121,417
|
200,000
|
51,223
|
100,001
|
|
財務キャッシュフロー
|
-40,219
|
-68,470
|
-30,808
|
-108,000
|
-18,048
|
-108,473
|
-174,431
|
56,659
|
-132,355
|
-129,944
|
108,269
|
-114,134
|
-16,213
|
-18,753
|
-171,688
|
-14,808
|
20,543
|
-15,500
|
-14,609
|
-15,729
|
-63,502
|
-13,035
|
-13,268
|
-15,511
|
-15,873
|
-39,141
|
-14,105
|
-14,111
|
-14,983
|
-31,614
|
-37,488
|
-40,253
|
-40,240
|
-13,710
|
-20,322
|
-71,602
|
-
|
-218,002
|
171,668
|
-
|
162,053
|
374,075
|
-53,191
|
-371,915
|
-104,111
|
-291,992
|
-116,945
|
-18,479
|
-19,482
|
-68,223
|
-21,956
|
-1,386
|
-63,764
|
321,369
|
-92,951
|
-234,010
|
-105,609
|
-140,323
|
-234,513
|
-56,200
|
-103,841
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
92,246
|
399,685
|
-54,764
|
50,714
|
131,838
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
7.6
|
29.6
|
-5.0
|
4.2
|
10.2
|