|
(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
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
4,000
|
4,000
|
9,000
|
6,000
|
8,000
|
8,000
|
9,000
|
8,000
|
8,000
|
7,000
|
9,000
|
12,000
|
13,000
|
10,000
|
10,000
|
6,000
|
12,000
|
9,000
|
10,000
|
12,000
|
9,000
|
9,000
|
9,000
|
10,000
|
8,000
|
11,000
|
9,000
|
3,000
|
9,000
|
7,000
|
5,000
|
7,000
|
|
営業キャッシュフロー
|
146,317
|
21,129
|
-94,620
|
-53,378
|
167,991
|
179,674
|
-93,365
|
-38,476
|
215,934
|
95,239
|
-93,933
|
-303
|
-25,561
|
12,797
|
-74,000
|
-88,000
|
197,000
|
121,000
|
-46,000
|
-
|
-
|
-
|
-139,000
|
287,000
|
-
|
45,000
|
88,000
|
27,000
|
293,000
|
59,000
|
207,000
|
44,000
|
304,000
|
61,000
|
60,000
|
-58,000
|
212,000
|
152,000
|
188,000
|
-8,000
|
309,000
|
-
|
86,000
|
-11,000
|
171,000
|
100,000
|
30,000
|
-114,000
|
163,000
|
158,000
|
157,000
|
-8,000
|
112,000
|
70,000
|
38,000
|
5,000
|
82,000
|
34,000
|
57,000
|
16,000
|
90,000
|
|
資本的支出
|
-37,267
|
-48,983
|
-28,587
|
-31,842
|
-28,714
|
-41,174
|
-34,638
|
-27,833
|
-26,245
|
-31,544
|
-28,649
|
-33,679
|
-31,987
|
-42,685
|
-39,000
|
-27,000
|
-24,000
|
-33,000
|
-27,000
|
-44,000
|
-52,000
|
-40,000
|
-26,000
|
-23,000
|
-22,000
|
-40,000
|
-30,000
|
-25,000
|
-37,000
|
-49,000
|
-37,000
|
-37,000
|
-47,000
|
-66,000
|
-46,000
|
-45,000
|
-32,000
|
-27,000
|
-25,000
|
-15,000
|
-14,000
|
-14,000
|
-13,000
|
-16,000
|
-18,000
|
-26,000
|
-21,000
|
-22,000
|
-25,000
|
-31,000
|
-27,000
|
-24,000
|
-25,000
|
-29,000
|
-35,000
|
-15,000
|
-22,000
|
-26,000
|
-21,000
|
-12,000
|
-12,000
|
|
投資キャッシュフロー
|
-50,975
|
-85,923
|
-50,507
|
-28,465
|
-28,438
|
-49,748
|
33,770
|
-17,206
|
-15,496
|
-30,795
|
-28,450
|
-38,166
|
648,059
|
446,557
|
-8,000
|
-7,000
|
16,000
|
-29,000
|
-70,000
|
-
|
-28,000
|
-
|
-25,000
|
-12,000
|
-
|
-27,000
|
-22,000
|
0
|
-104,000
|
-907,000
|
-66,000
|
-36,000
|
-79,000
|
-68,000
|
-52,000
|
-61,000
|
-29,000
|
23,000
|
776,000
|
-14,000
|
-16,000
|
-
|
-33,000
|
0
|
-21,000
|
-24,000
|
53,000
|
-14,000
|
-24,000
|
-25,000
|
-31,000
|
77,000
|
-18,000
|
-30,000
|
-34,000
|
-14,000
|
-30,000
|
-24,000
|
-12,000
|
-5,000
|
15,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55,000
|
51,000
|
10,000
|
7,000
|
17,000
|
22,000
|
-
|
-
|
14,000
|
17,000
|
11,000
|
0
|
0
|
29,000
|
30,000
|
0
|
0
|
0
|
-
|
-
|
76,000
|
185,000
|
-
|
-
|
-
|
197,000
|
201,000
|
30,000
|
33,000
|
31,000
|
50,000
|
103,000
|
101,000
|
46,000
|
-
|
-
|
0
|
|
財務キャッシュフロー
|
-7,285
|
16,099
|
603
|
-39,596
|
-58,347
|
-1,236
|
-26,535
|
-5,536
|
-6,589
|
-16,522
|
6,567
|
-40,270
|
-376,129
|
-230,168
|
2,000
|
-11,000
|
-1,000
|
25,000
|
-8,000
|
-
|
-8,000
|
-
|
-26,000
|
-37,000
|
-
|
-71,000
|
-38,000
|
-34,000
|
-127,000
|
672,000
|
-41,000
|
-66,000
|
-52,000
|
-255,000
|
-64,000
|
-43,000
|
-38,000
|
-
|
-808,000
|
-64,000
|
-316,000
|
-5,000
|
-30,000
|
-53,000
|
-85,000
|
-291,000
|
-64,000
|
-10,000
|
-77,000
|
-204,000
|
-185,000
|
-78,000
|
-43,000
|
-34,000
|
-113,000
|
-61,000
|
-40,000
|
-11,000
|
-24,000
|
-21,000
|
-99,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60,000
|
8,000
|
36,000
|
4,000
|
78,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.4
|
0.5
|
2.1
|
0.3
|
4.8
|