|
(単位:千ドル)
|
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
|
1,730
|
334
|
289
|
869
|
754
|
594
|
176
|
719
|
101
|
636
|
1,271
|
1,139
|
929
|
725
|
1,692
|
2,610
|
2,052
|
2,469
|
3,184
|
1,977
|
298
|
2,897
|
2,506
|
1,254
|
2,539
|
1,025
|
3,979
|
1,667
|
3,066
|
3,835
|
5,996
|
2,534
|
3,081
|
3,895
|
1,650
|
1,435
|
2,738
|
3,275
|
3,176
|
1,750
|
2,783
|
2,814
|
2,054
|
2,012
|
2,088
|
1,762
|
2,163
|
2,104
|
2,064
|
1,881
|
2,201
|
2,185
|
3,285
|
2,193
|
2,457
|
2,579
|
2,437
|
|
営業キャッシュフロー
|
94,154
|
37,909
|
30,648
|
74,046
|
80,649
|
42,998
|
45,364
|
79,986
|
46,731
|
70,053
|
38,842
|
48,621
|
58,367
|
43,630
|
51,203
|
37,763
|
84,738
|
49,708
|
53,036
|
69,292
|
63,773
|
50,253
|
61,409
|
64,670
|
66,473
|
33,310
|
49,935
|
55,077
|
64,547
|
40,244
|
51,695
|
68,304
|
48,241
|
46,797
|
43,783
|
48,230
|
54,474
|
46,820
|
53,372
|
64,842
|
77,169
|
39,849
|
51,929
|
72,206
|
51,231
|
40,398
|
54,820
|
65,313
|
49,600
|
23,361
|
66,826
|
42,884
|
65,041
|
3,714
|
50,103
|
35,811
|
50,937
|
|
資本的支出
|
-40,287
|
-13,075
|
-22,140
|
-39,221
|
-34,051
|
-281,613
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-64
|
23,087
|
352,176
|
-
|
415,078
|
4,479
|
-3
|
155,673
|
168,341
|
1
|
12,633
|
-
|
-62
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
160,474
|
5,890
|
-7,096
|
-37,704
|
-26,893
|
-287,752
|
-10,288
|
-58,631
|
-139,161
|
-9,445
|
-47,826
|
-143,980
|
-65,695
|
-63,969
|
29,444
|
307
|
339,260
|
16,003
|
114,999
|
-162,584
|
-88,292
|
-32,821
|
-12,323
|
346,689
|
-60,933
|
368,375
|
-16,889
|
-24,137
|
-3,571
|
151,461
|
-115,337
|
-255,293
|
353,544
|
-448,807
|
324,790
|
-28,939
|
-44,920
|
-27,813
|
-33,764
|
-32,224
|
-275,131
|
224,294
|
-30,999
|
-313,647
|
119,105
|
-45,402
|
-43,188
|
-48,405
|
-59,025
|
-1,967
|
-65,555
|
-33,038
|
-86,056
|
-39,766
|
-31,273
|
-49,146
|
-55,163
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
41,252
|
8,320
|
11
|
14,833
|
96,781
|
61,926
|
54,515
|
170
|
0
|
117
|
0
|
39,914
|
115,739
|
3,207
|
7,943
|
0
|
0
|
0
|
0
|
0
|
3,895
|
56,579
|
233,164
|
32,898
|
0
|
32,476
|
16,899
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
685
|
0
|
0
|
18,852
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-131,066
|
-154,810
|
-25,362
|
-42,448
|
-61,562
|
249,372
|
-42,151
|
-15,883
|
83,431
|
-58,310
|
8,276
|
95,611
|
10,819
|
15,512
|
-79,129
|
-39,365
|
-426,259
|
-66,420
|
-151,658
|
78,215
|
25,479
|
-17,616
|
-46,298
|
-384,847
|
-34,105
|
-402,247
|
-30,880
|
-33,118
|
-63,123
|
-191,681
|
66,812
|
189,865
|
-398,503
|
396,302
|
-340,013
|
-31,790
|
-26,079
|
-15,791
|
-22,338
|
-28,036
|
192,540
|
-264,335
|
-21,742
|
246,429
|
-163,580
|
160,180
|
-176,186
|
-16,103
|
2,604
|
-17,835
|
134,786
|
-16,701
|
-2,070
|
-71,196
|
-17,649
|
13,655
|
-118
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|