|
(単位:千ドル)
|
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
|
11,010
|
95,228
|
6,488
|
7,030
|
8,549
|
11,969
|
12,819
|
12,794
|
16,693
|
22,013
|
17,607
|
20,737
|
25,903
|
23,826
|
23,183
|
23,383
|
32,244
|
26,091
|
30,441
|
34,261
|
38,886
|
28,246
|
30,373
|
26,707
|
38,255
|
29,379
|
30,090
|
35,899
|
50,963
|
29,041
|
28,820
|
59,114
|
37,067
|
30,856
|
28,844
|
32,171
|
59,638
|
33,581
|
31,975
|
32,995
|
59,978
|
25,957
|
36,803
|
38,707
|
86,232
|
41,611
|
40,166
|
62,252
|
|
営業キャッシュフロー
|
-45,239
|
88,055
|
75,012
|
91,083
|
-88,559
|
60,179
|
65,304
|
105,378
|
-50,668
|
65,104
|
79,389
|
137,631
|
-25,230
|
-
|
62,661
|
97,899
|
7,403
|
62,592
|
162,595
|
158,299
|
-122,346
|
71,915
|
59,167
|
200,571
|
-73,093
|
75,938
|
100,596
|
325,774
|
-22,967
|
254,825
|
315,279
|
389,843
|
-272,454
|
57,515
|
125,531
|
122,402
|
-152,143
|
71,155
|
140,123
|
99,337
|
-164,998
|
139,962
|
137,180
|
315,341
|
-165,480
|
204,167
|
198,867
|
338,743
|
|
資本的支出
|
-717
|
-72
|
-1,592
|
-1,507
|
-569
|
-1,533
|
-800
|
-1,094
|
-989
|
-1,297
|
-451
|
-133
|
-1,798
|
-1,215
|
-1,540
|
-1,094
|
-1,059
|
-2,074
|
-1,755
|
-2,032
|
-2,172
|
-2,415
|
-945
|
-935
|
-13,139
|
-8,519
|
-9,551
|
-9,450
|
-3,539
|
-6,562
|
-1,789
|
-4,536
|
-2,458
|
-336
|
-1,134
|
-2,029
|
-1,104
|
-5,580
|
-4,730
|
-5,281
|
-5,366
|
-2,338
|
-2,077
|
-2,311
|
-3,104
|
-4,752
|
-19,315
|
-9,159
|
|
投資キャッシュフロー
|
62,026
|
-4,110
|
-72,031
|
32,654
|
29,385
|
-18,441
|
-86,641
|
73,957
|
-11,277
|
-16,259
|
29,007
|
-35
|
3,687
|
-
|
-39,082
|
17,920
|
66,483
|
-32,592
|
-87,580
|
62,973
|
69,142
|
6,885
|
-85,026
|
-42,874
|
139,958
|
-89,272
|
-89,576
|
-1,061
|
90,854
|
-15,853
|
-168,070
|
76,055
|
27,360
|
32,725
|
-55,838
|
-15,430
|
170,217
|
1,815
|
-108,028
|
-15,430
|
129,389
|
-20,629
|
-95,337
|
3,689
|
-6,977
|
-106,080
|
-73,185
|
-9,730
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
4,327
|
1,626
|
1,053
|
610
|
1,847
|
762
|
12
|
693
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-56,428
|
-190,709
|
-16,679
|
-65,339
|
-39,777
|
-14,020
|
-17,244
|
-18,699
|
-94,651
|
-25,778
|
-17,853
|
-19,617
|
-141,821
|
-
|
-76,753
|
-30,706
|
-157,588
|
-27,169
|
-119,592
|
-47,392
|
-140,212
|
-39,071
|
-33,046
|
-40,363
|
-108,506
|
-17,743
|
-18,053
|
-207,488
|
-113,896
|
-200,361
|
-61,690
|
-226,594
|
-143,724
|
-77,392
|
-53,301
|
-52,484
|
-90,557
|
-47,152
|
-45,306
|
-46,158
|
-47,657
|
-71,898
|
-48,589
|
-46,961
|
-56,727
|
-61,069
|
-66,595
|
-99,505
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
313,030
|
-168,584
|
199,415
|
179,552
|
329,584
|