|
(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
|
3Q25
|
4Q25
|
|
株式報酬費用
|
2,729
|
5,458
|
2,793
|
2,400
|
2,352
|
2,076
|
2,681
|
2,122
|
2,666
|
1,959
|
2,670
|
512
|
2,293
|
1,874
|
2,402
|
1,884
|
2,256
|
1,958
|
2,620
|
2,006
|
2,599
|
2,248
|
2,723
|
2,262
|
2,828
|
1,665
|
3,364
|
2,652
|
3,157
|
2,399
|
4,591
|
3,210
|
4,045
|
2,248
|
3,495
|
3,485
|
4,282
|
2,407
|
3,340
|
3,800
|
4,637
|
2,660
|
3,327
|
3,398
|
4,136
|
2,589
|
3,809
|
3,771
|
4,447
|
3,357
|
5,179
|
3,680
|
4,354
|
3,590
|
4,695
|
4,771
|
5,698
|
3,724
|
5,271
|
5,213
|
6,126
|
4,910
|
|
営業キャッシュフロー
|
35,106
|
134,018
|
-42,785
|
57,838
|
38,705
|
148,604
|
-4,719
|
22,959
|
35,698
|
98,536
|
-1,080
|
61,881
|
73,585
|
103,441
|
-14,593
|
99,010
|
68,756
|
178,593
|
-171,091
|
59,821
|
106,579
|
167,170
|
70,260
|
86,371
|
110,581
|
155,985
|
-24,941
|
85,873
|
101,375
|
226,405
|
-71,262
|
97,947
|
72,290
|
237,298
|
-51,858
|
92,244
|
118,629
|
262,389
|
-192,576
|
140,367
|
55,993
|
257,396
|
-26,603
|
75,079
|
107,285
|
231,907
|
-124,315
|
31,044
|
95,658
|
292,389
|
-91,599
|
110,952
|
146,364
|
282,372
|
-45,633
|
111,335
|
177,274
|
301,299
|
-38,765
|
136,585
|
192,838
|
352,744
|
|
資本的支出
|
-16,459
|
-14,178
|
-19,245
|
-18,294
|
-23,693
|
-23,599
|
-20,167
|
-20,549
|
-15,327
|
-26,911
|
-15,010
|
-17,116
|
-25,750
|
-14,366
|
-18,365
|
-17,631
|
-18,484
|
-12,635
|
-9,096
|
-6,593
|
-8,159
|
-11,664
|
-8,825
|
-6,908
|
-10,394
|
-20,649
|
-10,374
|
-12,914
|
-11,586
|
-17,831
|
-8,971
|
-10,881
|
-10,435
|
-23,130
|
-17,034
|
-16,437
|
-16,448
|
-19,833
|
-18,637
|
-10,687
|
-7,017
|
-11,158
|
-8,537
|
-9,234
|
-10,087
|
-13,250
|
-10,896
|
-8,596
|
-9,297
|
-9,428
|
-10,661
|
-12,003
|
-9,373
|
-12,629
|
-12,055
|
-11,064
|
-14,584
|
-23,271
|
-15,773
|
-19,381
|
-16,900
|
-37,638
|
|
投資キャッシュフロー
|
-15,769
|
-14,275
|
-32,377
|
-58,475
|
-93,063
|
-68,421
|
29,129
|
-27,237
|
-14,657
|
-480,233
|
-114,714
|
-18,461
|
-30,692
|
-149,825
|
-51,023
|
32,861
|
-14,515
|
86,125
|
-17,913
|
12,127
|
7,094
|
-16,884
|
-8,622
|
-7,162
|
-8,407
|
-18,743
|
-249,661
|
-5,908
|
-3,983
|
-12,776
|
-9,652
|
-220,837
|
-6,698
|
-18,329
|
-64,940
|
-9,833
|
-15,279
|
-149,988
|
-67,674
|
-41,242
|
-7,002
|
-416,612
|
-12,855
|
-7,274
|
-9,680
|
-12,594
|
-10,391
|
-7,844
|
-263,721
|
-43,911
|
-10,437
|
-11,754
|
-9,382
|
-3,946
|
-12,014
|
-44,726
|
-13,513
|
-213,056
|
-24,893
|
-11,659
|
-16,778
|
-36,794
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
20,731
|
-
|
-
|
0
|
-
|
5,013
|
18,898
|
20,644
|
20,665
|
46,985
|
50,129
|
88,110
|
108,906
|
29,608
|
25,350
|
25,338
|
24,953
|
12,885
|
13,569
|
12,485
|
13,188
|
12,328
|
33,787
|
32,783
|
119,694
|
12,471
|
12,594
|
12,799
|
12,797
|
112,013
|
12,600
|
12,542
|
62,863
|
11,797
|
12,598
|
54,697
|
264,037
|
18,857
|
12,788
|
12,789
|
12,436
|
12,386
|
11,979
|
13,001
|
12,775
|
12,190
|
12,606
|
112,784
|
112,420
|
14,250
|
20,825
|
290,037
|
139,838
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
296,069
|
699,120
|
118,656
|
-692,752
|
9
|
80
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
財務キャッシュフロー
|
-9,654
|
-135,809
|
58,874
|
9,150
|
50,578
|
61,202
|
8,335
|
-8,035
|
818
|
253,123
|
125,288
|
-16,679
|
-16,368
|
47,897
|
20,845
|
-68,540
|
-17,376
|
-27,367
|
-36,042
|
-53,963
|
-96,300
|
-102,913
|
-17,670
|
-24,221
|
-25,777
|
-28,473
|
-8,003
|
-19,018
|
-12,333
|
-174,544
|
-5,526
|
-40,408
|
-34,735
|
-182,970
|
-8,073
|
-18,639
|
-14,655
|
-26,778
|
39,268
|
-91,210
|
209,887
|
-75,864
|
-7,107
|
-19,792
|
-57,507
|
-284,723
|
106,179
|
11,941
|
126,668
|
-115,360
|
-31,729
|
-72,738
|
-140,579
|
-28,357
|
-7,006
|
-20,562
|
-115,250
|
-128,675
|
-98,578
|
-29,061
|
-282,342
|
-168,317
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
278,028
|
-54,538
|
117,204
|
175,938
|
315,106
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
33.7
|
-6.8
|
13.4
|
20.2
|
33.3
|