|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,069
|
7,707
|
8,118
|
8,489
|
13,305
|
13,605
|
14,997
|
17,407
|
20,103
|
19,261
|
17,586
|
15,158
|
20,912
|
21,258
|
21,472
|
22,333
|
28,451
|
33,876
|
34,883
|
34,102
|
45,505
|
41,932
|
24,127
|
35,010
|
40,790
|
48,443
|
45,844
|
95,040
|
37,861
|
30,021
|
30,537
|
22,259
|
26,236
|
24,502
|
23,837
|
25,689
|
26,948
|
26,562
|
25,963
|
26,336
|
31,340
|
30,728
|
31,984
|
36,148
|
29,718
|
29,690
|
31,146
|
43,320
|
|
営業キャッシュフロー
|
-21,429
|
-25,503
|
-39,842
|
-26,177
|
-24,448
|
-24,334
|
-6,711
|
-2,577
|
-24,871
|
-
|
-10,576
|
22,740
|
65,821
|
-14,492
|
-32,328
|
-34,015
|
1,944
|
70,684
|
-42,826
|
65,207
|
36,218
|
-37,474
|
-75,768
|
-33,784
|
23,406
|
-25,959
|
122,665
|
-
|
28,720
|
20,401
|
13,165
|
500,237
|
-26,004
|
115,490
|
107,705
|
-27,111
|
-12,806
|
277,932
|
-7,584
|
-44,144
|
-10,357
|
97,977
|
-54,662
|
-62,652
|
-55,574
|
203,687
|
-31,650
|
-18,096
|
-24,429
|
-200,195
|
-133,992
|
-97,364
|
-109,022
|
32,865
|
-149,938
|
-119,880
|
-114,990
|
-116,139
|
-150,775
|
151,338
|
-131,437
|
-137,709
|
|
資本的支出
|
-846
|
-497
|
-2,576
|
-3,406
|
-1,673
|
324
|
-113
|
-751
|
-169
|
-446
|
-222
|
-369
|
-522
|
-439
|
-1,403
|
-1,697
|
-869
|
-3,549
|
-878
|
-3,062
|
-1,341
|
-2,411
|
-628
|
-2,635
|
-1,050
|
-2,794
|
-3,237
|
-6,216
|
-17,049
|
-8,262
|
-2,343
|
-6,634
|
-3,244
|
-1,387
|
-3,229
|
-4,014
|
-15,900
|
-7,762
|
-9,080
|
-9,098
|
-11,793
|
-5,149
|
-1,772
|
-4,358
|
-3,323
|
-2,502
|
-2,705
|
-3,335
|
-5,542
|
-4,139
|
-10,472
|
-12,011
|
-2,141
|
819
|
-4,493
|
-6,234
|
-9,056
|
-25,497
|
-12,577
|
-12,305
|
-5,270
|
-21,292
|
|
投資キャッシュフロー
|
75,914
|
-7,242
|
56,718
|
24,640
|
-4,423
|
33,963
|
-522
|
24,094
|
-10,608
|
-
|
-15,306
|
-31,842
|
-123,308
|
-85,270
|
24,821
|
-32,394
|
-24,487
|
-50,788
|
36,650
|
-95,387
|
-29,279
|
27,964
|
39,429
|
53,457
|
-57,088
|
20,801
|
-168,675
|
-
|
-150,099
|
-54,212
|
79,486
|
-375,171
|
-307,671
|
-326,207
|
-70,174
|
-110,687
|
1,396
|
138,191
|
-95,007
|
79,695
|
101,940
|
187,849
|
78,856
|
-101,030
|
121,971
|
95,109
|
-287,549
|
-3,304
|
-183,930
|
212,147
|
-325,640
|
69,515
|
68,711
|
-26,713
|
76,105
|
62,450
|
-340,795
|
68,213
|
170,459
|
-120,068
|
91,338
|
-419,505
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34,400
|
90,600
|
-52
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-401
|
2,675
|
-728
|
359
|
-888
|
585
|
-1,853
|
7,737
|
34,397
|
-
|
9,050
|
197,992
|
17,355
|
3,327
|
9,312
|
-1,288
|
1,682
|
49,882
|
11,526
|
1,319
|
167
|
11,714
|
879
|
-476
|
5,423
|
5,568
|
75,546
|
-
|
147,572
|
4,257
|
5,224
|
452,919
|
8,076
|
9,646
|
59,460
|
34,510
|
-13,174
|
19,225
|
-94,501
|
8,435
|
10,937
|
-521,480
|
-7,577
|
314,542
|
1,458
|
-62,490
|
-7,325
|
1,215
|
1,834
|
-51,019
|
492,087
|
143,538
|
-32,267
|
40,724
|
23,570
|
2,557
|
496,047
|
-44,116
|
2,199
|
1,247
|
81,218
|
591,176
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-141,636
|
-163,352
|
139,033
|
-136,707
|
-159,001
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-62.5
|
-124.1
|
30.8
|
-87.2
|
-78.2
|