|
(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
|
4,100
|
3,600
|
4,900
|
4,200
|
3,500
|
1,100
|
3,800
|
4,500
|
2,100
|
4,800
|
7,700
|
7,500
|
5,300
|
8,800
|
3,800
|
6,900
|
6,600
|
6,000
|
3,500
|
7,300
|
7,700
|
8,100
|
6,300
|
8,500
|
10,000
|
6,900
|
4,900
|
7,600
|
6,300
|
6,100
|
4,800
|
8,800
|
7,400
|
5,300
|
5,200
|
6,200
|
4,200
|
5,700
|
3,700
|
6,700
|
8,000
|
5,900
|
8,500
|
9,000
|
-700
|
7,500
|
4,700
|
5,900
|
5,800
|
5,400
|
6,100
|
7,700
|
9,700
|
6,600
|
6,600
|
6,700
|
6,800
|
8,400
|
6,300
|
8,200
|
6,300
|
8,300
|
|
営業キャッシュフロー
|
69,600
|
142,200
|
-148,300
|
5,900
|
140,200
|
78,400
|
-34,300
|
23,700
|
75,000
|
157,000
|
-137,300
|
49,000
|
153,300
|
145,300
|
-125,000
|
51,600
|
96,900
|
161,300
|
-122,200
|
69,900
|
159,200
|
224,300
|
-113,400
|
-41,000
|
106,900
|
247,600
|
-107,600
|
59,300
|
177,300
|
196,100
|
-83,500
|
48,500
|
266,300
|
264,200
|
-141,000
|
30,000
|
235,500
|
271,600
|
-98,800
|
105,300
|
439,700
|
166,200
|
-17,500
|
192,000
|
221,800
|
119,200
|
-97,900
|
97,100
|
170,900
|
132,200
|
-78,800
|
195,500
|
313,200
|
306,300
|
-22,800
|
184,000
|
452,100
|
332,400
|
-35,800
|
86,800
|
300,700
|
405,900
|
|
資本的支出
|
-10,300
|
-15,800
|
-8,200
|
-10,400
|
-8,500
|
-16,100
|
-6,800
|
-10,000
|
-11,200
|
-22,200
|
-12,100
|
-11,300
|
-17,600
|
-37,300
|
-17,300
|
-23,900
|
-18,700
|
-28,500
|
-18,000
|
-15,000
|
-14,000
|
-22,900
|
-23,800
|
-41,700
|
-59,400
|
-24,900
|
-24,900
|
-18,500
|
-17,100
|
-37,800
|
-22,700
|
-20,700
|
-17,500
|
-34,300
|
-37,200
|
-16,300
|
-23,500
|
-28,600
|
-24,700
|
-18,800
|
-12,400
|
-22,600
|
-24,700
|
-20,800
|
-23,000
|
-38,300
|
-25,800
|
-20,900
|
-20,300
|
-34,100
|
-35,400
|
-49,900
|
-39,700
|
-125,200
|
-29,500
|
-32,700
|
-41,200
|
-60,200
|
-25,500
|
-28,500
|
-35,600
|
-29,200
|
|
投資キャッシュフロー
|
1,800
|
-15,900
|
-150,100
|
-3,000
|
-8,600
|
-16,100
|
-6,800
|
-2,700
|
-8,600
|
-22,300
|
-6,900
|
-11,800
|
-14,200
|
-34,400
|
-17,300
|
-23,900
|
-18,500
|
-27,600
|
-18,000
|
-15,000
|
-14,000
|
-22,800
|
-23,800
|
-41,700
|
-59,400
|
-24,700
|
-24,800
|
-18,400
|
-17,100
|
-37,800
|
-22,600
|
91,100
|
-9,200
|
-28,800
|
13,600
|
-11,700
|
-25,000
|
39,000
|
-25,700
|
-18,600
|
-12,200
|
-23,200
|
-23,800
|
-18,800
|
-25,000
|
-38,800
|
-25,700
|
-20,500
|
-22,000
|
-34,800
|
-33,700
|
-48,600
|
-42,200
|
-195,200
|
-30,700
|
-26,500
|
-50,900
|
-66,300
|
-23,500
|
-28,100
|
-36,000
|
-568,000
|
|
自己株式の取得による支出
|
50,800
|
3,400
|
24,700
|
11,800
|
54,400
|
32,100
|
1,900
|
700
|
35,800
|
19,500
|
4,200
|
28,800
|
33,000
|
59,000
|
-
|
-
|
50,300
|
450,000
|
0
|
0
|
0
|
-
|
200,000
|
200,000
|
300,000
|
0
|
75,000
|
100,000
|
75,000
|
0
|
150,000
|
200,200
|
0
|
100,000
|
100,000
|
150,000
|
150,000
|
0
|
100,000
|
0
|
0
|
0
|
200,000
|
200,000
|
200,000
|
0
|
200,000
|
100,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40,700
|
85,200
|
209,600
|
37,000
|
150,500
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
500
|
100
|
200
|
200
|
300
|
200
|
200
|
400
|
300
|
200
|
200
|
300
|
200
|
300
|
400
|
500
|
800
|
600
|
0
|
23,000
|
500
|
500
|
300
|
8,200
|
30,900
|
27,900
|
200
|
200,300
|
300
|
100
|
10,200
|
7,600
|
15,100
|
100
|
31,700
|
1,600
|
1,700
|
-28,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-43,900
|
-60,400
|
191,800
|
15,500
|
-142,100
|
-77,100
|
48,200
|
-3,900
|
-92,800
|
-131,600
|
128,600
|
-22,000
|
-148,800
|
-108,000
|
144,300
|
-19,200
|
-75,400
|
-139,200
|
144,000
|
-43,400
|
-153,500
|
-195,800
|
137,300
|
96,600
|
-41,800
|
-213,400
|
128,400
|
-33,000
|
-162,700
|
-151,000
|
96,000
|
-157,900
|
-254,700
|
-221,200
|
108,900
|
-11,900
|
-199,800
|
-320,600
|
133,000
|
-80,700
|
-417,300
|
-76,800
|
-45,500
|
-165,300
|
-199,700
|
-88,200
|
129,100
|
-53,700
|
-164,500
|
-85,000
|
101,100
|
-134,900
|
-181,800
|
-190,600
|
42,400
|
-160,700
|
-209,100
|
-91,200
|
-141,200
|
-227,000
|
-259,200
|
161,700
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
272,200
|
-61,300
|
58,300
|
265,100
|
376,700
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.2
|
-5.7
|
3.9
|
18.6
|
31.5
|