|
(単位:千ドル)
|
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
|
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
|
708
|
1,097
|
1,062
|
1,068
|
752
|
1,190
|
1,145
|
1,099
|
1,087
|
1,050
|
912
|
754
|
810
|
1,107
|
975
|
1,078
|
858
|
1,186
|
962
|
1,043
|
1,007
|
1,389
|
1,506
|
1,452
|
1,487
|
1,479
|
1,065
|
1,415
|
1,954
|
1,492
|
1,539
|
1,215
|
2,996
|
1,766
|
1,705
|
1,537
|
2,196
|
2,016
|
1,951
|
2,842
|
2,493
|
2,233
|
2,032
|
3,507
|
2,321
|
2,879
|
4,693
|
4,616
|
4,175
|
4,560
|
1,549
|
5,866
|
3,078
|
3,458
|
3,298
|
5,648
|
2,816
|
4,021
|
3,115
|
|
営業キャッシュフロー
|
79,860
|
47,115
|
28,612
|
47,491
|
66,789
|
45,702
|
5,255
|
94,088
|
21,896
|
57,835
|
45,509
|
39,114
|
13,124
|
5,529
|
25,188
|
12,813
|
15,102
|
40,691
|
1,958
|
33,816
|
10,519
|
31,010
|
35,203
|
61,629
|
31,788
|
10,205
|
50,999
|
28,179
|
52,328
|
62,332
|
59,919
|
86,819
|
37,996
|
21,751
|
48,355
|
-126,224
|
60,005
|
22,350
|
153,757
|
147,034
|
58,928
|
78,082
|
106,418
|
143,815
|
121,936
|
-91,545
|
26,640
|
172,206
|
106,859
|
91,735
|
116,169
|
31,931
|
68,056
|
88,111
|
74,058
|
56,117
|
69,786
|
89,807
|
122,151
|
|
資本的支出
|
-3,096
|
-1,517
|
-5,093
|
-13,835
|
-6,782
|
-3,997
|
-7,826
|
-6,897
|
-3,857
|
-1,583
|
-577
|
-1,278
|
-1,567
|
-1,003
|
-5,021
|
-3,018
|
-2,255
|
-1,709
|
-2,407
|
-1,096
|
-4,900
|
-123
|
-1,404
|
-3,299
|
-3,066
|
-1,181
|
-551
|
-1,739
|
-4,979
|
-8,683
|
-1,882
|
-2,684
|
-1,268
|
-6,537
|
-7,422
|
-5,805
|
-3,953
|
-3,646
|
-3,062
|
-2,717
|
-2,446
|
-5,440
|
-4,730
|
-3,181
|
-4,056
|
-2,525
|
-4,016
|
-4,493
|
-7,540
|
-6,101
|
-6,001
|
-7,122
|
-3,286
|
-3,668
|
-6,999
|
-3,750
|
-4,947
|
-4,032
|
-8,028
|
|
投資キャッシュフロー
|
-156,699
|
214,046
|
34,845
|
126,760
|
188,197
|
100,995
|
74,720
|
-353,878
|
96,455
|
35,678
|
81,836
|
-314,209
|
-28,896
|
-68,835
|
-109,808
|
123,561
|
6,743
|
-144,909
|
-487,369
|
-293,312
|
-41,768
|
-106,345
|
-43,822
|
-117,174
|
-81,303
|
-168,392
|
-72,659
|
-104,745
|
-73,576
|
-55,050
|
81,703
|
-158,914
|
-58,911
|
-239,975
|
248,187
|
-190,236
|
-800,028
|
-90,649
|
-123,958
|
-366,100
|
114,159
|
116,331
|
-376,724
|
82,823
|
-176,016
|
-318,058
|
-471,854
|
-57,491
|
-183,750
|
53,660
|
-513,684
|
-43,330
|
-568,246
|
7,719
|
-396,178
|
72,619
|
-83,478
|
47,730
|
-583,595
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,831
|
4,508
|
0
|
3,439
|
697
|
0
|
0
|
0
|
0
|
0
|
2,783
|
1,715
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,686
|
0
|
0
|
0
|
17,982
|
32,864
|
57,231
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
25,897
|
714
|
25,373
|
324
|
792
|
618
|
-408
|
311
|
697
|
534
|
12,862
|
301
|
610
|
463
|
27,857
|
4,290
|
532
|
400
|
45,306
|
0
|
0
|
0
|
86
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
289
|
186
|
25,187
|
189
|
49,078
|
90,066
|
67
|
15,068
|
576,310
|
192,508
|
270,874
|
0
|
0
|
30,183
|
21,451
|
3,735
|
8,649
|
4,215
|
2,873
|
-751
|
-3,024
|
1,067
|
4,868
|
-5,343
|
-
|
1,546
|
1,109
|
123,303
|
-
|
|
財務キャッシュフロー
|
67,567
|
-253,720
|
-59,354
|
-132,851
|
-278,690
|
-146,254
|
-52,186
|
240,111
|
-146,604
|
-85,017
|
-64,392
|
215,017
|
59,667
|
24,951
|
82,820
|
-147,612
|
-20,956
|
109,525
|
481,391
|
262,039
|
19,083
|
78,834
|
20,427
|
59,161
|
45,831
|
157,751
|
22,022
|
109,376
|
-12,821
|
92,804
|
-165,001
|
115,028
|
-46,302
|
218,914
|
-223,754
|
377,661
|
761,770
|
-8,212
|
-5,873
|
198,203
|
-176,360
|
-191,583
|
280,589
|
-216,241
|
126,201
|
302,607
|
457,162
|
-122,381
|
94,441
|
-142,445
|
390,239
|
-2,253
|
494,577
|
-99,006
|
305,760
|
-112,384
|
33,269
|
-173,065
|
465,338
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67,059
|
52,367
|
64,839
|
85,775
|
114,123
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.7
|
21.8
|
26.4
|
34.3
|
43.0
|