|
(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
|
134
|
103
|
102
|
93
|
85
|
107
|
131
|
122
|
113
|
108
|
114
|
107
|
101
|
92
|
161
|
304
|
301
|
292
|
292
|
291
|
289
|
300
|
285
|
269
|
268
|
260
|
268
|
216
|
215
|
204
|
185
|
285
|
285
|
280
|
265
|
239
|
240
|
236
|
219
|
176
|
176
|
172
|
159
|
114
|
118
|
115
|
121
|
108
|
118
|
102
|
102
|
77
|
76
|
75
|
74
|
48
|
47
|
45
|
45
|
21
|
20
|
18
|
|
営業キャッシュフロー
|
37,594
|
121,276
|
60,130
|
34,353
|
-
|
23,734
|
59,995
|
34,813
|
23,804
|
41,401
|
53,433
|
39,381
|
67,577
|
48,735
|
61,215
|
21,046
|
67,430
|
43,346
|
66,783
|
33,605
|
79,593
|
23,668
|
66,372
|
36,783
|
53,552
|
46,513
|
64,394
|
-
|
70,509
|
22,296
|
53,177
|
49,040
|
76,513
|
51,117
|
67,698
|
57,719
|
85,770
|
100,378
|
56,621
|
79,891
|
78,335
|
90,286
|
95,505
|
70,493
|
58,450
|
67,233
|
79,097
|
88,285
|
121,125
|
99,434
|
142,690
|
85,249
|
113,721
|
132,772
|
135,395
|
107,194
|
116,477
|
114,882
|
140,464
|
95,495
|
115,154
|
139,944
|
|
資本的支出
|
-2,690
|
-4,710
|
-4,226
|
-4,792
|
-4,432
|
-6,943
|
-9,566
|
-7,716
|
-6,368
|
-38,380
|
-6,166
|
-10,155
|
-14,471
|
-19,224
|
-14,436
|
-14,410
|
-13,243
|
-8,271
|
-7,806
|
-4,177
|
-3,847
|
-4,001
|
-4,941
|
-2,219
|
-5,420
|
-26,276
|
-3,962
|
-3,653
|
-2,688
|
-4,012
|
-3,519
|
-6,755
|
-5,982
|
-5,139
|
-6,130
|
-8,279
|
-9,400
|
-5,781
|
-2,769
|
-1,824
|
-1,652
|
-480
|
-1,614
|
-2,645
|
-1,811
|
-4,320
|
-2,486
|
-6,085
|
-4,227
|
-6,415
|
-4,290
|
-5,595
|
-9,194
|
-8,418
|
-6,541
|
-2,341
|
-6,911
|
1,646
|
-7,378
|
-3,864
|
-2,934
|
-3,945
|
|
投資キャッシュフロー
|
-410,691
|
-316,973
|
60,758
|
-11,603
|
-
|
-66,438
|
142,917
|
-102,749
|
-89,126
|
-212,058
|
304,709
|
-233,659
|
-436,252
|
-82,447
|
34,172
|
-131,666
|
169,042
|
-161,947
|
-135,206
|
239,471
|
7,024
|
261,936
|
-100,978
|
94,884
|
-184,385
|
52,716
|
-125,080
|
-
|
-203,166
|
-60,776
|
84,105
|
99,085
|
147,724
|
48,526
|
-89,131
|
-220,137
|
216,946
|
-225,736
|
-245,331
|
-36,374
|
-286,841
|
224,841
|
-861,920
|
-98,768
|
-420,590
|
465,389
|
-26,710
|
-253,985
|
-176,605
|
-534,728
|
-568,298
|
61,299
|
-445,464
|
-114,743
|
-83,621
|
-267,122
|
-252,212
|
-382,108
|
-275,278
|
-27,656
|
-193,898
|
-94,861
|
|
自己株式の取得による支出
|
3,830
|
456
|
-
|
-
|
3,382
|
102
|
558
|
413
|
121
|
624
|
-
|
-
|
-
|
-
|
5,755
|
2,107
|
3,855
|
7,206
|
1,245
|
0
|
1,901
|
3,532
|
7,959
|
0
|
0
|
7
|
97
|
24
|
11
|
55
|
-
|
-
|
0
|
18,985
|
54
|
74
|
17,689
|
28
|
29,371
|
19,366
|
141
|
0
|
48
|
0
|
656
|
12
|
3,380
|
37,169
|
11,390
|
109
|
1,036
|
3,367
|
84
|
124
|
495
|
0
|
247
|
221
|
-
|
-
|
0
|
62
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
5,200
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,310
|
0
|
0
|
5,000
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
342,680
|
179,627
|
-15,832
|
-103,698
|
-
|
75,150
|
86,247
|
-263,201
|
105,506
|
193,666
|
-406,283
|
198,243
|
432,265
|
5,983
|
-18,885
|
211,028
|
-384,597
|
70,177
|
91,673
|
-291,080
|
-105,327
|
-254,233
|
20,023
|
-144,786
|
134,379
|
-78,928
|
89,293
|
-
|
106,311
|
13,262
|
-148,017
|
-137,625
|
-203,695
|
-68,510
|
53,800
|
134,373
|
-337,316
|
95,659
|
286,598
|
799,981
|
259,696
|
432,715
|
736,947
|
387,385
|
322,578
|
389,302
|
186,570
|
134,217
|
-117,405
|
-720,813
|
-467,068
|
-316,123
|
4,881
|
-65,582
|
206,121
|
43,141
|
123,405
|
-159,958
|
371,619
|
74,622
|
-63,853
|
-97,917
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
116,528
|
133,086
|
91,631
|
112,220
|
135,999
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54.1
|
62.0
|
41.5
|
49.5
|
60.7
|