|
(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
|
2Q25
|
|
株式報酬費用
|
2,400
|
3,400
|
600
|
800
|
1,100
|
2,100
|
2,600
|
1,400
|
3,900
|
2,600
|
8,600
|
6,000
|
3,200
|
5,500
|
4,400
|
6,800
|
2,100
|
6,300
|
5,200
|
7,700
|
5,500
|
8,300
|
3,000
|
2,600
|
5,500
|
8,700
|
4,900
|
2,700
|
3,600
|
1,100
|
5,200
|
5,800
|
3,400
|
3,900
|
4,600
|
4,200
|
2,900
|
5,200
|
2,900
|
2,500
|
2,300
|
1,000
|
2,300
|
2,200
|
1,900
|
1,600
|
3,200
|
-600
|
3,800
|
3,200
|
1,500
|
-2,100
|
900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
66,300
|
-32,400
|
-5,600
|
7,600
|
63,100
|
-82,800
|
-6,000
|
-22,400
|
91,900
|
-33,000
|
-84,000
|
-12,200
|
93,200
|
2,800
|
43,600
|
-67,100
|
95,200
|
-
|
27,600
|
67,000
|
141,200
|
46,800
|
51,200
|
-19,700
|
-
|
30,700
|
-36,900
|
74,200
|
215,100
|
-87,400
|
153,600
|
-27,700
|
-
|
70,300
|
55,600
|
-60,500
|
200,600
|
-12,400
|
-31,400
|
-71,700
|
204,500
|
-29,500
|
70,200
|
-82,700
|
53,300
|
58,900
|
-27,900
|
59,800
|
67,600
|
-46,300
|
39,100
|
80,500
|
151,900
|
16,900
|
-13,700
|
-66,500
|
-3,400
|
-61,100
|
-50,600
|
45,000
|
|
資本的支出
|
-4,600
|
-2,800
|
-1,700
|
-4,000
|
-5,000
|
-5,800
|
-9,200
|
-10,000
|
-7,700
|
-7,200
|
-4,200
|
-8,800
|
-6,100
|
-7,000
|
-6,000
|
-12,900
|
-7,800
|
-12,300
|
-17,800
|
3,400
|
-7,600
|
3,100
|
-6,800
|
-15,900
|
-4,000
|
-5,400
|
-4,900
|
-5,100
|
-10,400
|
-10,200
|
-6,400
|
-4,600
|
-24,800
|
3,600
|
-7,300
|
-8,400
|
-7,200
|
-7,000
|
-2,300
|
-5,300
|
-8,200
|
-4,400
|
-7,700
|
-5,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-22,700
|
89,600
|
48,600
|
-58,100
|
30,700
|
79,100
|
7,100
|
31,300
|
-151,600
|
109,500
|
94,700
|
45,200
|
-40,700
|
21,600
|
-45,000
|
84,500
|
-126,200
|
-
|
2,100
|
-34,000
|
-144,100
|
-17,600
|
-25,500
|
45,800
|
-
|
-61,700
|
24,800
|
-39,300
|
-151,500
|
44,700
|
-128,500
|
-9,300
|
-
|
-35,000
|
-31,700
|
102,000
|
-229,500
|
16,400
|
61,300
|
114,500
|
-95,100
|
-105,000
|
-50,000
|
129,100
|
-28,500
|
-106,500
|
50,000
|
-35,600
|
-120,500
|
79,500
|
-121,600
|
-85,400
|
-115,100
|
61,800
|
-512,900
|
82,300
|
88,500
|
150,100
|
26,400
|
277,800
|
|
自己株式の取得による支出
|
29,500
|
39,000
|
18,200
|
2,900
|
14,800
|
13,600
|
9,300
|
18,500
|
10,800
|
5,600
|
12,900
|
18,000
|
9,200
|
6,400
|
3,700
|
27,500
|
9,700
|
9,900
|
17,000
|
7,900
|
4,800
|
0
|
19,000
|
21,000
|
5,300
|
1,800
|
0
|
2,800
|
33,800
|
8,600
|
18,600
|
800
|
10,600
|
1,700
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
125,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
0
|
0
|
0
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-47,400
|
-39,700
|
-21,100
|
-6,000
|
-18,000
|
-16,500
|
-12,400
|
-21,400
|
125,800
|
-125,800
|
-15,300
|
-21,900
|
-13,100
|
-9,200
|
-6,800
|
-30,800
|
-31,400
|
-
|
-21,800
|
-15,600
|
-7,300
|
-5,300
|
-24,700
|
-28,100
|
-
|
-7,700
|
116,900
|
-10,800
|
-41,700
|
-16,400
|
-27,700
|
-10,200
|
-
|
-10,600
|
-10,500
|
-11,300
|
-9,900
|
-10,100
|
-10,400
|
-9,900
|
6,500
|
-13,000
|
-13,100
|
-13,300
|
-13,000
|
-13,500
|
-14,500
|
-10,800
|
-13,000
|
-13,800
|
-2,100
|
-2,200
|
-2,200
|
-
|
197,400
|
-2,700
|
-2,600
|
-2,600
|
-2,600
|
-2,700
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|