|
(単位:千ドル)
|
3Q10
|
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
|
|
株式報酬費用
|
4,743
|
5,116
|
5,147
|
5,319
|
6,108
|
6,514
|
7,802
|
8,024
|
8,104
|
8,485
|
8,787
|
8,874
|
9,081
|
8,556
|
7,465
|
10,165
|
9,953
|
9,278
|
7,831
|
9,030
|
8,870
|
8,220
|
7,078
|
8,534
|
8,952
|
8,783
|
10,513
|
14,122
|
14,773
|
13,746
|
15,269
|
20,635
|
22,983
|
24,459
|
23,800
|
29,122
|
31,862
|
31,406
|
30,941
|
34,130
|
38,185
|
42,359
|
35,119
|
42,885
|
44,144
|
44,190
|
35,651
|
39,498
|
46,970
|
46,009
|
44,171
|
56,301
|
58,061
|
63,358
|
58,664
|
66,890
|
72,330
|
73,016
|
70,243
|
|
営業キャッシュフロー
|
72,263
|
-25,265
|
84,859
|
78,910
|
66,278
|
77,614
|
83,597
|
74,869
|
70,361
|
69,588
|
95,434
|
87,148
|
65,440
|
84,961
|
131,639
|
79,833
|
81,562
|
92,273
|
114,120
|
66,412
|
77,795
|
109,196
|
108,575
|
70,029
|
81,989
|
96,234
|
125,893
|
112,182
|
88,885
|
103,478
|
132,421
|
111,121
|
109,961
|
132,934
|
151,578
|
88,539
|
120,368
|
139,451
|
147,412
|
131,592
|
94,539
|
173,767
|
171,107
|
118,877
|
157,845
|
101,653
|
210,936
|
118,944
|
127,151
|
173,972
|
260,766
|
62,866
|
160,768
|
232,722
|
282,817
|
80,713
|
174,237
|
257,973
|
398,935
|
|
資本的支出
|
-4,736
|
-5,105
|
-3,341
|
-4,264
|
-4,919
|
-9,539
|
-4,743
|
-9,587
|
-3,552
|
-6,095
|
-4,087
|
-4,593
|
-5,467
|
-14,701
|
-4,092
|
-7,831
|
-8,705
|
-5,395
|
-3,622
|
-4,060
|
-3,083
|
-5,380
|
-2,695
|
-3,373
|
-2,151
|
-4,224
|
-4,057
|
-3,445
|
-7,313
|
-4,334
|
-2,933
|
-3,818
|
-6,326
|
-8,685
|
-6,900
|
-10,046
|
-8,835
|
-19,159
|
-6,987
|
-9,980
|
-7,228
|
-11,175
|
-5,045
|
-5,790
|
-7,298
|
-4,885
|
-5,062
|
-4,997
|
-5,168
|
-9,143
|
-6,892
|
-5,145
|
-4,504
|
-8,777
|
-10,543
|
-13,293
|
-8,425
|
-11,784
|
-11,491
|
|
投資キャッシュフロー
|
-4,714
|
-4,439
|
-3,418
|
-4,280
|
-274,634
|
-9,311
|
-4,744
|
-9,510
|
-49,911
|
-4,791
|
-4,117
|
-8,835
|
-5,469
|
-14,756
|
-22,533
|
-92,035
|
-8,746
|
-5,956
|
-14,166
|
-4,003
|
-33,490
|
-10,373
|
-2,691
|
-13,633
|
-3,250
|
-12,599
|
-10,885
|
-14,365
|
-36,373
|
-35,820
|
-7,236
|
-288,017
|
-6,360
|
-12,067
|
-251,683
|
-59,594
|
-22,171
|
-500,100
|
-9,599
|
-109,967
|
-11,024
|
-483,663
|
-15,863
|
-100,461
|
-7,332
|
-413,157
|
-9,964
|
-241,640
|
-7,018
|
-152,746
|
-128,390
|
-87,237
|
-4,539
|
-19,876
|
-34,436
|
-14,939
|
-36,655
|
-13,532
|
-30,687
|
|
自己株式の取得による支出
|
0
|
-
|
12,704
|
0
|
0
|
0
|
0
|
61,591
|
0
|
33,886
|
-
|
-
|
0
|
42,675
|
-
|
-
|
36,517
|
125,180
|
125,627
|
3,089
|
114,032
|
95,162
|
42,684
|
86,076
|
114,528
|
93,047
|
100,352
|
122,939
|
0
|
112,751
|
117,831
|
0
|
74,956
|
77,014
|
44,856
|
14,260
|
0
|
0
|
161,029
|
0
|
0
|
0
|
-
|
-
|
-
|
98,686
|
155,571
|
0
|
0
|
50,000
|
196,494
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
5,315
|
5,315
|
5,315
|
5,315
|
10,630
|
10,629
|
10,630
|
10,630
|
26,574
|
26,574
|
26,575
|
0
|
26,574
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,340
|
8,452
|
-9,229
|
4,238
|
-5,017
|
332
|
2,402
|
-64,514
|
-20,972
|
-41,762
|
-11,883
|
-67,513
|
-16,294
|
-34,069
|
5,501
|
-64,199
|
-23,271
|
-103,673
|
-111,523
|
12,620
|
-106,535
|
-86,313
|
-36,201
|
-77,425
|
-86,230
|
-79,621
|
-78,334
|
-112,368
|
5,328
|
-109,277
|
-129,405
|
8,196
|
-66,074
|
-75,392
|
-69,091
|
-6,467
|
5,522
|
499,445
|
-288,738
|
3,187
|
9,705
|
372,443
|
-74,208
|
-47,895
|
-24,762
|
-98,987
|
-204,645
|
-2,956
|
9,623
|
-47,530
|
-240,828
|
-3,193
|
11,421
|
1,281
|
-54,643
|
-14,540
|
-7,287
|
-22,074
|
-68,049
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
272,274
|
67,420
|
165,812
|
246,189
|
387,444
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58.4
|
11.3
|
27.5
|
27.9
|
76.7
|