|
(単位:千ドル)
|
1Q10
|
2Q10
|
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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
-
|
-
|
18,000
|
18,000
|
19,000
|
20,000
|
17,000
|
18,000
|
16,000
|
19,000
|
20,000
|
18,000
|
17,000
|
17,000
|
16,000
|
|
株式報酬費用
|
9,630
|
13,330
|
11,734
|
12,130
|
11,825
|
8,108
|
8,618
|
8,206
|
8,746
|
9,976
|
9,518
|
9,160
|
9,638
|
11,221
|
11,002
|
11,048
|
10,792
|
12,969
|
12,495
|
11,976
|
12,546
|
15,228
|
13,650
|
19,629
|
13,921
|
9,991
|
7,930
|
8,244
|
15,666
|
6,564
|
8,846
|
9,593
|
13,917
|
10,073
|
10,745
|
8,294
|
13,242
|
16,561
|
-2,290
|
5,977
|
3,379
|
2,215
|
10,311
|
10,193
|
11,134
|
3,662
|
6,982
|
13,000
|
7,000
|
-1,000
|
0
|
16,000
|
8,000
|
13,000
|
11,000
|
13,000
|
7,000
|
6,000
|
5,000
|
12,000
|
5,000
|
7,000
|
6,000
|
|
営業キャッシュフロー
|
-252,562
|
25,178
|
437,800
|
340,498
|
370,533
|
57,377
|
-
|
178,590
|
-47,078
|
128,741
|
428,639
|
118,076
|
-21,724
|
264,053
|
470,321
|
76,256
|
186,714
|
-
|
-18,380
|
235,225
|
39,282
|
164,907
|
366,234
|
278,709
|
114,655
|
-24,111
|
361,940
|
253,435
|
270,235
|
157,691
|
122,711
|
51,334
|
-136,002
|
3,402
|
121,315
|
173,449
|
-17,476
|
108,911
|
-24,537
|
-63,743
|
127,831
|
80,152
|
41,644
|
-230,553
|
76,675
|
-65,671
|
244,881
|
-188,000
|
55,000
|
118,000
|
46,000
|
-161,000
|
62,000
|
3,000
|
308,000
|
-111,000
|
282,000
|
330,000
|
327,000
|
-286,000
|
-21,000
|
286,000
|
-366,000
|
|
資本的支出
|
-47,998
|
-75,413
|
-87,936
|
-54,063
|
-55,632
|
-102,329
|
-79,443
|
-100,763
|
-54,319
|
-66,106
|
-68,451
|
-65,871
|
-56,906
|
-64,886
|
-59,267
|
-107,428
|
-66,628
|
-82,288
|
-73,645
|
-102,143
|
-73,883
|
-59,604
|
-47,591
|
-59,142
|
-48,576
|
-58,769
|
-58,169
|
-70,390
|
-66,884
|
-74,669
|
-74,783
|
-66,771
|
-65,082
|
-45,369
|
-38,220
|
-62,327
|
-48,172
|
-52,668
|
-39,218
|
-30,094
|
-28,865
|
-21,827
|
-32,656
|
-30,141
|
-16,134
|
-8,275
|
-20,523
|
-10,000
|
-13,000
|
-15,000
|
-37,000
|
-20,000
|
-22,000
|
-29,000
|
-35,000
|
-34,000
|
-48,000
|
-51,000
|
-31,000
|
-11,000
|
-14,000
|
-13,000
|
-12,000
|
|
投資キャッシュフロー
|
236,045
|
-84,220
|
80,282
|
-13,677
|
-33,388
|
-158,166
|
-
|
-331,762
|
-152,210
|
-77,640
|
-21,270
|
212,773
|
-52,339
|
-92,926
|
1,425
|
-90,770
|
-93,740
|
-12,864
|
-74,116
|
-18,395
|
-18,145
|
-68,832
|
-83,272
|
103,742
|
-559,948
|
-13,097
|
-143,733
|
-24,573
|
-96,268
|
-
|
-83,380
|
-28,266
|
66,882
|
17,106
|
-155,728
|
73,123
|
67,756
|
-23,754
|
30,676
|
-21,738
|
-37,861
|
2,850
|
15,187
|
-64,505
|
64,470
|
-64,904
|
-56,930
|
-105,000
|
182,000
|
-141,000
|
-14,000
|
13,000
|
90,000
|
-149,000
|
-231,000
|
-22,000
|
-16,000
|
-91,000
|
-204,000
|
36,000
|
-97,000
|
377,000
|
121,000
|
|
自己株式の取得による支出
|
17,071
|
0
|
0
|
157,987
|
245,585
|
113,070
|
241,236
|
39,665
|
27,482
|
105,407
|
31,298
|
225,046
|
-
|
-
|
-
|
-
|
192,301
|
131,199
|
87,137
|
495,446
|
111,658
|
102,595
|
145,307
|
150,098
|
9,718
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
142,000
|
153,000
|
70,000
|
389,000
|
|
財務キャッシュフロー
|
-66,377
|
-79,153
|
-43,564
|
-200,778
|
-315,437
|
-160,418
|
-
|
-96,357
|
-64,185
|
-150,536
|
-74,757
|
-327,148
|
-43,104
|
-50,402
|
-42,209
|
-233,854
|
-225,017
|
-196,107
|
-141,150
|
-104,142
|
-153,970
|
-202,436
|
-177,803
|
-194,021
|
170,821
|
-2,380
|
-70,632
|
-108,159
|
-77,489
|
-
|
-37,031
|
-55,320
|
-57,979
|
17,531
|
32,074
|
-132,117
|
-29,820
|
-27,989
|
-29,331
|
22,628
|
-4,840
|
28,171
|
2,487
|
28,390
|
626,945
|
-437,245
|
-95,838
|
-16,000
|
-38,000
|
432,000
|
-63,000
|
-161,000
|
-36,000
|
328,000
|
-4,000
|
-26,000
|
32,000
|
16,000
|
-138,000
|
-163,000
|
-178,000
|
-47,000
|
-409,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
296,000
|
-297,000
|
-35,000
|
273,000
|
-378,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.9
|
-7.5
|
-0.9
|
8.1
|
-9.1
|