|
(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
|
|
減価償却費
|
-
|
1,715
|
1,598
|
1,638
|
1,712
|
1,724
|
1,805
|
1,925
|
2,092
|
2,278
|
2,772
|
3,076
|
3,527
|
4,016
|
3,710
|
4,216
|
4,657
|
5,031
|
5,281
|
5,460
|
5,441
|
5,352
|
5,447
|
5,487
|
5,657
|
5,678
|
5,699
|
5,795
|
5,593
|
5,580
|
5,036
|
4,988
|
5,029
|
5,115
|
5,062
|
5,084
|
5,223
|
5,449
|
5,622
|
5,632
|
5,547
|
5,191
|
5,203
|
4,835
|
4,682
|
4,743
|
4,460
|
4,531
|
4,246
|
4,159
|
4,188
|
4,217
|
4,180
|
4,331
|
4,381
|
4,356
|
4,685
|
4,953
|
5,782
|
5,689
|
6,096
|
6,943
|
|
株式報酬費用
|
19,924
|
12,386
|
15,580
|
16,125
|
16,261
|
16,507
|
16,440
|
16,733
|
16,963
|
14,705
|
8,063
|
10,589
|
11,733
|
3,911
|
10,703
|
15,938
|
18,233
|
18,353
|
13,399
|
12,904
|
13,571
|
14,217
|
10,549
|
10,829
|
11,081
|
11,139
|
10,589
|
10,878
|
11,211
|
11,884
|
9,509
|
18,595
|
23,586
|
24,011
|
19,333
|
18,577
|
20,770
|
19,852
|
7,492
|
14,434
|
13,639
|
15,229
|
14,471
|
13,379
|
15,009
|
15,375
|
11,668
|
20,087
|
26,686
|
24,096
|
22,277
|
25,159
|
26,052
|
26,019
|
17,141
|
18,101
|
19,223
|
19,460
|
18,527
|
17,812
|
17,356
|
15,518
|
|
営業キャッシュフロー
|
-19,293
|
140,987
|
-9,033
|
-16,190
|
20,642
|
6,044
|
90,838
|
-18,447
|
106,059
|
85,934
|
-78,093
|
-12,421
|
178,679
|
182,057
|
-15,786
|
-1,294
|
-
|
226,410
|
-1,603
|
-38,806
|
55,991
|
187,809
|
-46,277
|
50,171
|
87,594
|
292,977
|
110,383
|
69,348
|
161,045
|
228,128
|
78,028
|
91,422
|
322,365
|
231,311
|
227,855
|
74,764
|
-
|
357,099
|
68,441
|
302,228
|
208,671
|
345,929
|
328,258
|
192,762
|
461,272
|
260,101
|
309,326
|
137,880
|
605,700
|
817,195
|
315,522
|
28,682
|
658,083
|
495,706
|
146,458
|
232,692
|
358,262
|
637,050
|
207,781
|
35,105
|
438,706
|
439,728
|
|
資本的支出
|
-1,387
|
-2,635
|
-1,012
|
-6,466
|
-1,196
|
-2,770
|
-2,895
|
-3,104
|
-4,368
|
-1,998
|
-3,455
|
-4,633
|
-5,981
|
-4,947
|
-5,433
|
-15,372
|
-6,519
|
-4,348
|
-4,893
|
-3,692
|
-4,883
|
-4,809
|
-5,431
|
-6,342
|
-4,740
|
-5,856
|
-5,161
|
-4,623
|
-5,886
|
-4,599
|
-3,113
|
-6,138
|
-5,567
|
-4,847
|
-5,285
|
-5,414
|
-6,041
|
-5,959
|
-3,510
|
-4,707
|
-4,112
|
-3,790
|
-3,104
|
-3,516
|
-5,326
|
-5,929
|
-4,056
|
-4,695
|
-3,221
|
-6,456
|
-2,714
|
-8,734
|
-7,083
|
-6,346
|
-8,979
|
-6,432
|
-8,210
|
-5,591
|
-7,059
|
-8,303
|
-5,446
|
-3,700
|
|
投資キャッシュフロー
|
148,854
|
23,707
|
3,538
|
-64,966
|
1,060
|
-1,498
|
-291
|
-2,024
|
-2,953
|
-17,343
|
-14,006
|
-2,701
|
-1,846
|
-15,924
|
5
|
-12,165
|
-
|
-1,094
|
536
|
533
|
-1,682
|
-409
|
-1,353
|
-3,292
|
-2,658
|
-2,125
|
-2,959
|
-2,538
|
-3,883
|
-6,639
|
-436
|
-2,647
|
-3,404
|
-1,690
|
-1,879
|
-919
|
-
|
-5,963
|
-3,258
|
-4,548
|
-4,293
|
8,166
|
-3,394
|
-3,228
|
-5,364
|
-6,193
|
-4,318
|
-13,309
|
-3,014
|
-6,790
|
-2,915
|
-7,538
|
-6,901
|
-6,746
|
-6,733
|
-4,412
|
-8,652
|
-6,756
|
-15,016
|
-35,248
|
-7,110
|
-13,834
|
|
自己株式の取得による支出
|
201,209
|
39,786
|
63,408
|
237,477
|
365,743
|
22,674
|
-
|
-
|
-
|
7,153
|
-
|
-
|
140,830
|
118,682
|
32,578
|
314,870
|
61,988
|
158,108
|
63,099
|
6,186
|
194,161
|
167,921
|
87,101
|
9,407
|
195,235
|
163,608
|
85,547
|
73,959
|
70,693
|
191,967
|
357,242
|
126,296
|
173,831
|
188,765
|
216,499
|
87,980
|
61,063
|
332,875
|
216,582
|
0
|
0
|
154,496
|
377,425
|
376,941
|
398,489
|
385,164
|
748,788
|
266,915
|
368,490
|
116,165
|
110,048
|
201,077
|
484,262
|
286,428
|
496,936
|
638,976
|
357,450
|
564,315
|
583,394
|
471,413
|
276,405
|
502,104
|
|
財務キャッシュフロー
|
-164,600
|
-26,787
|
32,040
|
-208,743
|
-454,976
|
-20,874
|
3,818
|
38,575
|
382,179
|
6,368
|
26,323
|
-294,185
|
-141,060
|
-114,077
|
28,851
|
-312,159
|
-
|
-146,190
|
-11,839
|
3,345
|
-164,432
|
-149,546
|
-58,704
|
-1,367
|
-187,002
|
-156,661
|
-10,282
|
-31,258
|
-58,414
|
-181,687
|
-316,438
|
-81,006
|
-144,891
|
-129,923
|
-117,525
|
-8,135
|
-
|
-306,392
|
-107,720
|
612,050
|
360,100
|
-136,788
|
-320,129
|
-339,225
|
-372,674
|
-364,984
|
-714,903
|
-787,701
|
-345,290
|
-57,242
|
-28,532
|
-121,680
|
-439,245
|
-243,510
|
-430,376
|
-624,127
|
-309,889
|
-534,294
|
-569,522
|
-457,842
|
-237,917
|
-492,617
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
631,459
|
200,722
|
26,802
|
433,260
|
436,028
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.2
|
8.4
|
1.0
|
16.6
|
16.1
|