|
(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
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
12,111
|
13,078
|
12,515
|
12,237
|
13,502
|
12,731
|
12,569
|
12,284
|
10,666
|
11,633
|
10,819
|
10,789
|
11,163
|
11,976
|
16,599
|
23,684
|
22,145
|
19,569
|
19,468
|
18,984
|
18,413
|
19,033
|
19,388
|
21,319
|
20,494
|
21,140
|
22,318
|
20,729
|
22,636
|
5,812
|
18,464
|
20,070
|
20,176
|
20,756
|
21,923
|
19,919
|
21,233
|
21,040
|
21,655
|
21,255
|
20,640
|
18,324
|
18,399
|
18,755
|
18,632
|
19,268
|
19,059
|
19,194
|
21,864
|
20,300
|
20,636
|
20,214
|
19,895
|
20,689
|
21,870
|
25,879
|
27,441
|
28,119
|
|
株式報酬費用
|
56,151
|
26,969
|
29,128
|
32,815
|
27,484
|
42,056
|
15,117
|
464,600
|
7,256
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
41,424
|
48,052
|
-11,789
|
95,365
|
12,079
|
75,545
|
7,517
|
52,507
|
42,535
|
63,807
|
64
|
29,094
|
51,667
|
102,718
|
-63,344
|
56,657
|
133,247
|
86,304
|
-202,077
|
-277,073
|
231,159
|
224,027
|
109,148
|
123,875
|
551,483
|
477,201
|
-832,735
|
-
|
-563,898
|
-
|
-60,778
|
119,064
|
75,294
|
105,482
|
-71,594
|
144,621
|
68,508
|
-
|
44,191
|
154,124
|
107,806
|
111,064
|
-9,883
|
63,851
|
77,969
|
92,425
|
24,487
|
-105,683
|
312,897
|
173,502
|
28,092
|
-52,950
|
88,320
|
251,888
|
839
|
71,239
|
141,860
|
180,415
|
|
資本的支出
|
-3,445
|
-8,618
|
-7,650
|
-11,882
|
-9,885
|
-7,342
|
-6,641
|
-2,155
|
-4,668
|
-9,524
|
-3,315
|
-1,889
|
-4,839
|
-3,684
|
-5,499
|
-8,711
|
-12,606
|
-10,810
|
-11,894
|
-10,748
|
-14,202
|
-15,815
|
-9,878
|
-11,468
|
-7,652
|
-6,953
|
-9,970
|
-11,377
|
-4,309
|
1,128
|
-12,123
|
-12,716
|
-11,779
|
-10,047
|
-6,631
|
-13,427
|
-8,528
|
-2,243
|
-1,707
|
-4,205
|
-2,134
|
-2,066
|
-1,030
|
-2,414
|
-2,990
|
-4,157
|
-2,327
|
-4,754
|
-2,020
|
-5,823
|
-3,230
|
-10,522
|
-9,560
|
-6,312
|
-5,254
|
-6,269
|
-4,672
|
-5,293
|
|
投資キャッシュフロー
|
-8,205
|
-61,025
|
-50,926
|
-39,142
|
-13,393
|
35,478
|
-11,551
|
740,912
|
-186,232
|
-16,376
|
-10,818
|
-29,493
|
-94,717
|
-59,228
|
-125,392
|
-58,346
|
-31,776
|
116,245
|
324,763
|
24,180
|
26,174
|
-41,342
|
-70,691
|
-21,356
|
-158,617
|
19,344
|
95,977
|
-
|
-39,990
|
-
|
12,068
|
-4,016
|
-21,143
|
-27,511
|
-18,383
|
-24,546
|
-21,820
|
-
|
-13,142
|
-11,972
|
-5,577
|
151,824
|
-12,338
|
-12,483
|
-11,603
|
-16,906
|
-38,996
|
-16,276
|
-5,209
|
-30,226
|
-19,159
|
-197,278
|
9,331
|
110,112
|
-16,594
|
-276,994
|
-26,372
|
37,315
|
|
自己株式の取得による支出
|
0
|
266
|
337
|
0
|
0
|
0
|
-
|
-
|
5,578
|
9,762
|
19,135
|
28,550
|
28,323
|
24,260
|
5,843
|
43
|
900
|
5,328
|
62,679
|
7,051
|
2,970
|
23,325
|
6,120
|
4,470
|
3,967
|
2,216
|
-
|
-
|
95
|
633
|
1,236
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
4,397
|
103,386
|
119,269
|
138,346
|
-
|
-
|
52,887
|
24,593
|
4,208
|
42,273
|
40,056
|
28,043
|
68,624
|
79,493
|
64,075
|
50,019
|
23,125
|
148,510
|
41,914
|
67,965
|
|
財務キャッシュフロー
|
114,557
|
-48,338
|
2,063
|
3,632
|
-54,029
|
-36,674
|
-44,850
|
-60,671
|
-169,426
|
-88,396
|
-67,271
|
-80,658
|
-101,300
|
195,993
|
-39,241
|
-75,165
|
-35,240
|
-142,279
|
-130,236
|
223,925
|
-236,461
|
-127,267
|
-113,543
|
-70,194
|
-343,590
|
-407,751
|
628,837
|
-
|
557,098
|
-
|
158,757
|
-25,861
|
-29,448
|
-85,202
|
124,721
|
-89,647
|
-5,244
|
-
|
-48,274
|
-216,737
|
-73,070
|
-481,456
|
-23,962
|
-59,923
|
-86,368
|
-62,953
|
16,715
|
148,179
|
-262,353
|
-49,421
|
-94,642
|
253,608
|
-102,245
|
-205,739
|
266,055
|
57,242
|
-160,022
|
-142,044
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
245,576
|
-4,415
|
64,970
|
137,188
|
175,122
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42.9
|
-0.7
|
8.3
|
18.6
|
23.2
|