|
(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
|
4,219
|
5,089
|
3,121
|
3,559
|
5,412
|
3,340
|
2,611
|
5,110
|
4,907
|
3,597
|
3,376
|
1,838
|
3,026
|
1,412
|
1,292
|
1,258
|
2,204
|
1,224
|
875
|
1,716
|
3,998
|
3,477
|
2,987
|
3,176
|
473
|
841
|
595
|
1,443
|
1,062
|
2,757
|
1,251
|
4,824
|
2,425
|
5,517
|
4,251
|
4,132
|
9,795
|
7,838
|
4,440
|
5,488
|
8,608
|
11,526
|
9,926
|
8,941
|
7,965
|
12,823
|
14,882
|
9,911
|
25,555
|
10,637
|
5,498
|
4,787
|
4,073
|
9,110
|
1,038
|
281
|
0
|
0
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
41,343
|
-71,490
|
-57,701
|
-11,556
|
-11,486
|
459
|
-18,813
|
3,223
|
-34,865
|
-58,364
|
-55,418
|
-90,825
|
-79,617
|
-
|
-114,248
|
17,976
|
-76,984
|
9,609
|
15,426
|
29,083
|
-70,995
|
26,701
|
-14,985
|
-7,101
|
13,183
|
124,820
|
93,886
|
27,001
|
-
|
-3,692
|
-61,486
|
5,298
|
-3,058
|
51,340
|
54,348
|
1,317
|
-88,783
|
90,951
|
-37,173
|
92,877
|
-26,262
|
-52,537
|
-57,957
|
70,041
|
-98,606
|
-121,468
|
118,055
|
53,005
|
172,893
|
561,693
|
426,164
|
225,765
|
-28,780
|
-61,519
|
177,508
|
-127,133
|
88,721
|
-205,756
|
-365,693
|
84,348
|
-294,093
|
206,593
|
|
資本的支出
|
-2,579
|
-498
|
-483
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
21,021
|
-47,340
|
105,041
|
187,918
|
88,203
|
23,102
|
-3,953
|
42,198
|
-45,314
|
-14,712
|
-107,069
|
18,058
|
37,421
|
-
|
56,342
|
26,583
|
42,700
|
297,455
|
-6,338
|
22,927
|
32,115
|
-1,342
|
13,174
|
19,048
|
-7,486
|
-15,518
|
-1,500
|
-457
|
-
|
-50,257
|
-6,377
|
41,127
|
-8,522
|
-6,014
|
-6,434
|
-7,485
|
-10,272
|
-4,594
|
-7,018
|
42,512
|
-7,917
|
-5,892
|
-5,749
|
-7,698
|
-7,567
|
-6,665
|
-6,884
|
-6,814
|
-298,857
|
-273,330
|
-244,760
|
137,720
|
252,727
|
323,756
|
-3,033
|
-101,320
|
85,390
|
85,097
|
-4,975
|
-6,896
|
-6,576
|
168,664
|
|
配当金の支払額
|
11,785
|
11,785
|
11,824
|
11,868
|
11,868
|
11,872
|
11,994
|
11,996
|
12,056
|
60,869
|
-
|
-
|
-
|
-
|
12,207
|
12,205
|
12,204
|
12,204
|
12,213
|
12,212
|
12,221
|
12,222
|
12,252
|
12,252
|
12,259
|
12,325
|
12,897
|
12,912
|
12,984
|
13,104
|
16,865
|
16,928
|
16,940
|
16,985
|
17,115
|
18,521
|
18,701
|
18,780
|
20,768
|
20,914
|
21,374
|
25,952
|
26,665
|
28,248
|
28,276
|
35,340
|
35,583
|
35,580
|
35,622
|
35,632
|
36,543
|
36,566
|
41,063
|
41,065
|
41,276
|
0
|
41,300
|
41,300
|
-
|
-
|
0
|
108,371
|
|
財務キャッシュフロー
|
-65,935
|
2,494
|
-30,522
|
-9,570
|
-265,051
|
-247,701
|
-34,856
|
-5,036
|
17,852
|
-30,626
|
218,072
|
106,505
|
-9,936
|
-
|
-46,613
|
-9,347
|
-12,628
|
-236,358
|
-32,998
|
-1,637
|
-18,413
|
32,634
|
-40,642
|
20,824
|
-13,545
|
10,149
|
-55,233
|
-8,630
|
-
|
181,559
|
-38,797
|
-20,682
|
-2,951
|
6,021
|
-41,987
|
-10,097
|
-12,293
|
39,402
|
-5,396
|
574
|
-3,965
|
39,957
|
336,342
|
-97,592
|
232,460
|
-136,054
|
-126,280
|
-38,304
|
-13,832
|
-27,709
|
-93,508
|
-12,610
|
-17,524
|
18,371
|
-73,198
|
-594,944
|
-94,161
|
-40,976
|
66,195
|
-204,687
|
102,019
|
-265,351
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|