|
(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
|
|
株式報酬費用
|
364
|
325
|
822
|
3,734
|
4,045
|
3,599
|
1,500
|
3,200
|
1,300
|
2,500
|
4,400
|
3,400
|
1,800
|
5,700
|
4,100
|
2,600
|
3,300
|
2,400
|
2,100
|
1,700
|
1,800
|
1,800
|
2,500
|
2,900
|
2,900
|
7,100
|
3,100
|
2,000
|
2,700
|
2,500
|
2,200
|
1,500
|
2,000
|
1,900
|
1,800
|
1,400
|
1,500
|
1,500
|
1,100
|
-10,900
|
15,200
|
19,400
|
9,100
|
9,100
|
8,700
|
9,600
|
9,900
|
9,800
|
9,300
|
10,100
|
10,900
|
10,600
|
10,700
|
12,800
|
12,900
|
12,700
|
12,100
|
13,000
|
|
営業キャッシュフロー
|
62,398
|
73,291
|
89,270
|
62,309
|
66,931
|
90,090
|
80,900
|
59,800
|
80,700
|
104,300
|
93,500
|
-
|
96,100
|
94,800
|
117,400
|
72,100
|
110,800
|
103,900
|
91,700
|
136,800
|
135,000
|
143,700
|
161,900
|
99,100
|
153,600
|
151,400
|
207,400
|
102,600
|
191,000
|
202,900
|
229,700
|
170,900
|
207,400
|
204,300
|
231,300
|
275,000
|
276,700
|
202,200
|
325,200
|
343,300
|
269,800
|
131,100
|
376,100
|
249,500
|
326,300
|
286,800
|
296,500
|
282,700
|
313,400
|
311,200
|
310,000
|
204,000
|
317,700
|
306,200
|
346,200
|
139,700
|
299,400
|
269,300
|
|
資本的支出
|
-1,000
|
-2,765
|
-3,933
|
-2,076
|
-1,082
|
-1,709
|
-1,200
|
-1,800
|
-1,300
|
-1,300
|
-2,100
|
-1,200
|
-300
|
-700
|
-1,300
|
-900
|
-1,000
|
-800
|
-1,700
|
-1,200
|
-700
|
-1,900
|
-3,200
|
-1,900
|
-1,800
|
-1,500
|
-1,200
|
-4,000
|
-16,900
|
-3,000
|
-4,700
|
-11,600
|
-7,300
|
-3,200
|
-4,400
|
-1,900
|
-1,400
|
-800
|
-800
|
-2,300
|
-3,000
|
-1,500
|
-1,700
|
700
|
-900
|
-1,200
|
-900
|
-1,500
|
100
|
-1,700
|
-300
|
-400
|
-400
|
-700
|
-300
|
-300
|
-600
|
-400
|
|
投資キャッシュフロー
|
-98,062
|
-95,964
|
-203,793
|
-51,247
|
-110,134
|
-35,726
|
-127,400
|
-72,200
|
-81,800
|
-52,200
|
-145,900
|
-
|
-99,800
|
-59,600
|
-268,700
|
-88,900
|
-135,800
|
-146,100
|
-344,300
|
-196,100
|
-252,600
|
-142,500
|
-366,400
|
-168,300
|
-154,600
|
-213,400
|
-460,300
|
-303,900
|
-246,200
|
-227,900
|
-402,200
|
-266,200
|
-204,600
|
-151,200
|
-296,300
|
-275,700
|
-86,000
|
-15,500
|
-112,600
|
134,200
|
192,600
|
223,100
|
-18,500
|
-147,900
|
-172,700
|
-121,500
|
-344,200
|
-367,800
|
-359,900
|
-344,900
|
-583,900
|
-526,000
|
-424,000
|
-187,200
|
-291,600
|
-194,200
|
-127,600
|
-60,900
|
|
自己株式の取得による支出
|
0
|
4,211
|
19,999
|
8,466
|
84,481
|
39,554
|
59,700
|
36,200
|
31,300
|
8,000
|
103,600
|
115,100
|
0
|
125,000
|
1,100
|
0
|
0
|
85,400
|
40,800
|
0
|
0
|
80,900
|
105,800
|
17,700
|
0
|
0
|
2,000
|
0
|
0
|
127,100
|
109,200
|
0
|
0
|
191,200
|
307,100
|
0
|
0
|
173,700
|
135,200
|
254,500
|
704,200
|
377,900
|
423,000
|
229,700
|
26,500
|
105,300
|
14,900
|
7,800
|
126,300
|
53,600
|
191,100
|
60,800
|
0
|
61,400
|
164,400
|
262,200
|
107,400
|
191,400
|
|
財務キャッシュフロー
|
33,608
|
23,696
|
114,557
|
-10,603
|
43,778
|
-51,132
|
45,300
|
13,600
|
-4,300
|
-51,500
|
53,800
|
-
|
1,300
|
-33,100
|
231,600
|
-68,600
|
158,400
|
-86,200
|
255,400
|
208,500
|
-35,000
|
7,700
|
201,000
|
85,300
|
-21,300
|
65,300
|
369,100
|
215,000
|
204,800
|
-189,000
|
302,400
|
-15,400
|
3,200
|
110,100
|
-18,900
|
-41,900
|
-181,100
|
-191,300
|
-24,600
|
-200,800
|
-881,000
|
-362,300
|
-293,100
|
-169,500
|
-189,000
|
-143,000
|
118,100
|
9,000
|
72,700
|
66,400
|
370,600
|
272,000
|
305,000
|
9,700
|
221,000
|
-502,300
|
-236,800
|
-206,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
305,500
|
345,900
|
139,400
|
298,800
|
268,900
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54.0
|
60.6
|
23.9
|
51.3
|
46.4
|