|
(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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,727
|
20,244
|
28,252
|
28,309
|
20,107
|
19,412
|
19,085
|
20,700
|
28,664
|
23,633
|
20,977
|
26,345
|
24,716
|
22,427
|
26,344
|
30,739
|
25,790
|
25,964
|
25,216
|
26,634
|
27,358
|
27,983
|
27,231
|
26,839
|
25,986
|
27,343
|
25,271
|
24,802
|
24,553
|
26,421
|
25,419
|
25,685
|
26,861
|
27,350
|
26,463
|
19,006
|
23,607
|
22,069
|
18,563
|
18,487
|
20,438
|
|
株式報酬費用
|
10,294
|
9,835
|
10,151
|
10,786
|
11,784
|
11,188
|
11,155
|
12,269
|
11,990
|
11,926
|
11,508
|
14,340
|
16,790
|
23,543
|
17,267
|
17,521
|
20,463
|
32,982
|
23,714
|
30,682
|
30,069
|
30,177
|
33,898
|
33,145
|
37,421
|
30,674
|
40,101
|
35,903
|
33,585
|
36,608
|
38,606
|
37,047
|
36,558
|
42,761
|
39,829
|
39,173
|
38,102
|
46,994
|
44,962
|
50,169
|
47,586
|
49,503
|
54,843
|
49,026
|
43,891
|
47,833
|
47,078
|
54,663
|
46,734
|
53,695
|
50,162
|
48,387
|
54,855
|
58,249
|
47,914
|
43,489
|
51,919
|
37,700
|
47,531
|
49,265
|
46,913
|
|
営業キャッシュフロー
|
9,057
|
-15,782
|
-3,499
|
13,566
|
8,861
|
-175
|
-7,171
|
-1,420
|
14,214
|
11,986
|
-32,029
|
-6,817
|
-9,492
|
-11,296
|
-26,874
|
-
|
-8,356
|
-26,777
|
-137,811
|
-12,991
|
-2,850
|
-171,553
|
-46,020
|
-10,617
|
353
|
-80,443
|
18,780
|
38,292
|
14,614
|
-42,509
|
-
|
47,200
|
49,374
|
-54,868
|
-24,338
|
70,125
|
57,343
|
-15,194
|
27,737
|
86,206
|
-13,384
|
113,512
|
82,784
|
97,060
|
11,180
|
-45,431
|
56,226
|
158,321
|
6,786
|
-73,932
|
70,062
|
135,646
|
27,483
|
46,971
|
118,762
|
221,481
|
185,627
|
174,394
|
185,271
|
368,685
|
99,644
|
|
資本的支出
|
-9,372
|
-10,741
|
-6,241
|
-1,910
|
-56,388
|
-8,680
|
-6,179
|
-9,484
|
-15,013
|
-13,895
|
-11,826
|
-10,412
|
-13,202
|
-29,684
|
-24,177
|
-20,000
|
-24,919
|
-29,206
|
-43,832
|
-35,456
|
-44,556
|
-45,204
|
-25,506
|
-26,096
|
-51,574
|
-69,090
|
-47,757
|
-42,482
|
-39,890
|
-30,164
|
-22,518
|
-49,859
|
-42,079
|
-28,756
|
-32,631
|
-32,854
|
-50,785
|
-40,554
|
-26,162
|
-16,570
|
-31,026
|
-25,507
|
-22,599
|
-18,734
|
-28,738
|
-28,817
|
-27,154
|
-29,300
|
-35,688
|
-24,456
|
-21,583
|
-21,735
|
-28,917
|
-26,104
|
-21,327
|
-18,463
|
-19,530
|
-16,768
|
-17,101
|
-28,447
|
-40,722
|
|
投資キャッシュフロー
|
-4,005
|
-13,610
|
2,969
|
706
|
-58,321
|
-34,914
|
30,038
|
-152,383
|
-20,947
|
-52,353
|
-7,940
|
12,260
|
3,313
|
-306,416
|
-39,092
|
-
|
-187,227
|
461,245
|
-750,871
|
-445,198
|
-63,080
|
76,999
|
75,540
|
-326,937
|
-309,649
|
25,047
|
-39,823
|
-430,229
|
139,546
|
-71,734
|
-
|
402,326
|
-70,963
|
-50,479
|
19,671
|
48,678
|
-48,896
|
77,404
|
-248,751
|
106,699
|
11,027
|
-70,788
|
-120,257
|
-119,847
|
-55,421
|
87,782
|
-29,699
|
-23,402
|
-54,710
|
-30,012
|
29,530
|
-45,799
|
-64,963
|
-14,236
|
90,480
|
-16,157
|
76,404
|
-28,238
|
-12,592
|
-330,963
|
-42,449
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
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
|
6,708
|
-10,068
|
3,233
|
7,902
|
7,758
|
10,107
|
13,447
|
248,974
|
10,306
|
39,564
|
13,822
|
15,622
|
12,299
|
704,928
|
136,963
|
-
|
8,871
|
43,013
|
914,791
|
-2,351
|
3,765
|
-37,165
|
7,669
|
737,254
|
19,350
|
-6,743
|
18,856
|
481,936
|
13,096
|
-9,765
|
-
|
5,151
|
-366,362
|
-24,981
|
-51,760
|
-1,975
|
4,042
|
-19,671
|
563,688
|
3,256
|
-366,155
|
-24,364
|
10,951
|
-1,031
|
14,396
|
-25,280
|
-11,780
|
7,541
|
10,869
|
-40,742
|
11,963
|
-788
|
10,840
|
-42,793
|
12,612
|
-499,125
|
2,859
|
-38,779
|
-4,603
|
-2,169
|
3,157
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
166,097
|
157,626
|
168,170
|
340,238
|
58,922
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.2
|
21.2
|
20.4
|
43.8
|
6.7
|