|
(単位:千ドル)
|
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
|
1,600
|
1,600
|
2,500
|
200
|
1,900
|
2,500
|
-1,800
|
-700
|
1,300
|
7,200
|
2,200
|
2,700
|
2,900
|
2,000
|
1,300
|
100
|
2,200
|
500
|
1,600
|
1,800
|
1,400
|
300
|
1,900
|
1,600
|
1,700
|
4,300
|
1,800
|
1,700
|
1,300
|
1,700
|
1,700
|
1,600
|
1,700
|
1,800
|
1,300
|
1,500
|
1,300
|
1,300
|
1,700
|
1,600
|
100
|
1,600
|
1,500
|
1,600
|
1,500
|
1,900
|
2,400
|
3,000
|
2,500
|
1,900
|
2,900
|
4,000
|
2,900
|
2,200
|
3,300
|
3,900
|
3,300
|
3,000
|
|
営業キャッシュフロー
|
20,000
|
46,000
|
3,000
|
1,800
|
47,500
|
-
|
-17,800
|
23,300
|
32,600
|
31,800
|
-25,000
|
11,200
|
3,900
|
42,100
|
-21,500
|
19,100
|
34,400
|
54,500
|
-28,400
|
25,400
|
10,900
|
56,600
|
-19,600
|
47,600
|
36,400
|
-17,800
|
-20,000
|
129,600
|
48,800
|
68,000
|
9,900
|
68,100
|
-
|
-
|
300
|
33,100
|
15,000
|
9,200
|
20,300
|
38,200
|
39,300
|
44,200
|
30,700
|
36,400
|
-
|
-5,500
|
26,400
|
52,100
|
76,300
|
53,600
|
6,300
|
43,200
|
54,000
|
59,400
|
21,000
|
52,200
|
65,300
|
-
|
|
資本的支出
|
-5,400
|
-14,500
|
-5,500
|
-7,600
|
-7,300
|
-15,200
|
-9,800
|
-7,200
|
-4,900
|
-8,800
|
-6,700
|
-7,500
|
-6,200
|
-21,400
|
-9,100
|
-7,100
|
-7,200
|
-13,400
|
-6,100
|
-11,200
|
-7,300
|
-11,200
|
-11,100
|
-4,100
|
-8,400
|
-17,400
|
-14,900
|
-13,200
|
-17,600
|
-16,900
|
-10,300
|
-6,700
|
-6,800
|
2,200
|
-5,200
|
-3,700
|
-2,900
|
-6,500
|
-6,200
|
-4,000
|
-3,200
|
-5,400
|
-3,800
|
-4,700
|
-1,700
|
-19,200
|
-5,000
|
-6,900
|
-8,800
|
-13,200
|
-8,200
|
-4,900
|
-5,700
|
-10,300
|
-8,000
|
-9,900
|
-11,900
|
-12,200
|
|
投資キャッシュフロー
|
-77,700
|
-14,300
|
-6,000
|
-92,400
|
-7,200
|
-
|
-15,400
|
-6,700
|
-7,900
|
-11,500
|
-11,300
|
-11,900
|
-8,500
|
-43,000
|
-40,800
|
-8,200
|
-23,200
|
-14,300
|
-6,900
|
-39,900
|
-5,700
|
-8,900
|
-16,600
|
-44,700
|
-12,900
|
-23,500
|
-15,200
|
11,400
|
-8,000
|
-14,200
|
-10,400
|
-8,100
|
-
|
-
|
434,100
|
-500
|
5,900
|
-223,400
|
-8,300
|
-3,700
|
37,900
|
-
|
-3,500
|
-2,000
|
-
|
247,900
|
-14,800
|
-6,800
|
26,300
|
-12,100
|
-217,000
|
-6,100
|
-6,400
|
-
|
-9,400
|
-10,200
|
-13,100
|
-284,200
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47,400
|
32,600
|
0
|
6,000
|
8,500
|
9,200
|
8,500
|
5,300
|
3,600
|
6,200
|
1,700
|
5,300
|
15,400
|
34,100
|
500
|
0
|
2,000
|
12,600
|
400
|
0
|
5,300
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
5,400
|
41,800
|
149,400
|
35,200
|
20,300
|
63,300
|
40,200
|
40,400
|
43,800
|
70,300
|
57,700
|
509,000
|
0
|
41,400
|
69,500
|
66,800
|
53,100
|
112,800
|
101,600
|
88,900
|
47,500
|
254,800
|
96,800
|
151,400
|
132,700
|
256,100
|
102,500
|
96,300
|
559,800
|
120,800
|
96,900
|
349,200
|
85,800
|
24,900
|
0
|
0
|
5,000
|
-
|
-
|
-
|
-
|
4,500
|
22,100
|
33,900
|
500
|
-
|
-
|
-
|
-
|
39,500
|
13,000
|
0
|
0
|
-
|
-
|
0
|
250,000
|
|
長期借入金の返済による支出
|
-
|
29,200
|
30,400
|
66,200
|
65,600
|
56,200
|
42,500
|
48,700
|
52,700
|
71,500
|
34,500
|
52,500
|
312,000
|
0
|
23,300
|
42,700
|
57,100
|
65,900
|
52,200
|
58,500
|
82,000
|
85,400
|
205,600
|
74,000
|
129,700
|
75,000
|
268,100
|
221,600
|
104,700
|
590,500
|
111,600
|
141,900
|
111,600
|
122,800
|
159,300
|
1,000
|
1,100
|
6,800
|
1,000
|
1,000
|
1,000
|
76,000
|
52,400
|
110,100
|
141,700
|
93,800
|
4,000
|
3,900
|
135,200
|
2,000
|
6,500
|
32,100
|
20,000
|
2,000
|
4,000
|
847,500
|
20,100
|
40,000
|
|
財務キャッシュフロー
|
26,800
|
-23,600
|
11,100
|
83,400
|
-30,600
|
-
|
30,200
|
-7,200
|
-10,200
|
-32,300
|
31,800
|
4,600
|
140,500
|
100
|
-56,900
|
-9,000
|
6,600
|
-25,900
|
44,400
|
29,400
|
-6,100
|
-45,700
|
37,500
|
11,800
|
16,100
|
53,100
|
-36,900
|
-160,600
|
-14,000
|
-40,900
|
-1,600
|
-62,800
|
-
|
-42,300
|
-146,500
|
-6,300
|
-7,200
|
-7,300
|
-8,100
|
-6,700
|
-6,500
|
639,500
|
-60,400
|
-94,000
|
-114,700
|
-98,900
|
-12,000
|
-9,900
|
-140,900
|
-8,100
|
6,200
|
-25,200
|
-25,000
|
-6,500
|
-13,300
|
-181,600
|
-26,000
|
203,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
49,100
|
13,000
|
42,300
|
53,400
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
19.0
|
4.8
|
14.7
|
18.6
|
-
|