|
(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
|
232
|
15,128
|
9,142
|
6,592
|
5,380
|
1,689
|
-162
|
5,647
|
9,047
|
6,109
|
795
|
4,095
|
6,122
|
10,586
|
5,375
|
8,514
|
7,178
|
7,697
|
13,756
|
8,977
|
8,159
|
17,862
|
10,064
|
15,820
|
17,955
|
12,138
|
4,676
|
8,205
|
13,578
|
13,372
|
8,970
|
10,257
|
12,819
|
12,239
|
4,350
|
6,562
|
8,052
|
13,039
|
21,795
|
28,556
|
29,941
|
41,396
|
33,911
|
44,621
|
40,672
|
52,243
|
31,983
|
28,455
|
32,216
|
38,549
|
27,502
|
13,675
|
21,570
|
31,021
|
26,825
|
23,765
|
20,521
|
32,252
|
31,161
|
21,264
|
23,407
|
48,082
|
|
営業キャッシュフロー
|
21,384
|
-33,594
|
25,585
|
-108,506
|
-37,477
|
323,602
|
-203,851
|
-81,679
|
85,914
|
-12,166
|
-183,527
|
60,382
|
-140,167
|
309,872
|
-44,528
|
150,607
|
-73,772
|
-82,376
|
-175,131
|
174,936
|
290,508
|
89,211
|
-74,304
|
135,653
|
-18,364
|
5,797
|
139,802
|
33,378
|
270,780
|
-211,841
|
146,448
|
146,209
|
67,745
|
149,448
|
28,531
|
15,703
|
-26,048
|
49,612
|
237,592
|
136,720
|
158,493
|
246,960
|
-263,576
|
274,835
|
208,380
|
487,448
|
-484,242
|
33,967
|
64,597
|
160,771
|
-201,906
|
27,273
|
27,255
|
423,007
|
-197,186
|
266,475
|
80,128
|
163,838
|
-207,225
|
32,144
|
31,908
|
729,800
|
|
資本的支出
|
-6,226
|
-2,801
|
-2,147
|
-2,192
|
10,873
|
-14,182
|
-2,078
|
640
|
1,190
|
-1,883
|
-230
|
-862
|
-2,165
|
-2,219
|
-607
|
-1,643
|
-3,020
|
-
|
-1,896
|
-1,648
|
-742
|
-1,628
|
-1,331
|
-2,914
|
-3,115
|
-3,657
|
-1,756
|
-1,278
|
-1,276
|
-3,787
|
-1,560
|
-4,699
|
-6,070
|
-3,530
|
-1,431
|
-1,695
|
-1,864
|
-1,526
|
-2,359
|
-4,260
|
-3,539
|
-7,423
|
-9,259
|
-5,624
|
-1,133
|
-4,561
|
-4,733
|
-9,624
|
-10,190
|
-6,053
|
-1,855
|
-2,843
|
-3,590
|
-1,763
|
-1,275
|
-3,377
|
-2,476
|
-8,370
|
-11,148
|
-14,216
|
-5,984
|
-3,317
|
|
投資キャッシュフロー
|
-6,226
|
-7,549
|
-2,203
|
-2,192
|
-2,195
|
-1,114
|
-2,078
|
640
|
1,190
|
-1,883
|
-230
|
-612
|
-26,891
|
-2,219
|
-607
|
-1,643
|
-3,020
|
-117
|
-1,896
|
-148
|
-9,479
|
-4,630
|
-71,561
|
-3,703
|
-3,115
|
-5,347
|
-1,756
|
-1,278
|
-1,276
|
-3,787
|
-1,560
|
-4,699
|
-6,070
|
-3,530
|
-1,431
|
-1,695
|
32,400
|
-2,583
|
-373,728
|
-26,413
|
-3,539
|
-31,315
|
-9,259
|
-5,624
|
-1,133
|
-4,561
|
-29,691
|
-17,710
|
-10,190
|
-69,513
|
-1,855
|
-2,843
|
-3,590
|
-1,763
|
-1,275
|
-3,377
|
-18,642
|
-8,472
|
-11,148
|
-14,216
|
-14,973
|
-3,317
|
|
自己株式の取得による支出
|
15,725
|
2,917
|
18,623
|
1,040
|
617
|
6,249
|
15,404
|
26,887
|
223
|
4,650
|
13,929
|
26,567
|
29,451
|
1,515
|
7,346
|
1,460
|
1,757
|
291
|
42,566
|
62,769
|
904
|
26,686
|
19,445
|
42,697
|
8,286
|
431
|
19,788
|
3,809
|
1,468
|
416
|
16,797
|
8,117
|
6,750
|
39,239
|
39,727
|
10,499
|
117
|
241
|
17,293
|
189
|
4,239
|
244
|
18,953
|
17,217
|
32,198
|
1,533
|
113,872
|
50,322
|
21,608
|
1,532
|
60,831
|
2,886
|
3,903
|
3,060
|
52,091
|
5,496
|
2,383
|
6,456
|
80,629
|
20,889
|
3,678
|
19,847
|
|
長期借入金の返済による支出
|
-
|
-
|
2,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
0
|
0
|
50,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-23,952
|
53,288
|
-30,686
|
137,502
|
12,577
|
-279,558
|
174,785
|
65,997
|
-85,037
|
78,532
|
100,989
|
-13,016
|
111,585
|
-198,157
|
-43,724
|
-128,588
|
36,657
|
83,638
|
170,799
|
-170,224
|
-250,907
|
61,373
|
5,191
|
-8,032
|
-98,976
|
-9,744
|
-160,671
|
-25,284
|
-255,373
|
208,208
|
-151,759
|
-142,086
|
-18,858
|
-164,066
|
-59,676
|
-8,500
|
-5,256
|
178,089
|
15,442
|
-2,935
|
-19,635
|
-80,427
|
-83,550
|
-23,675
|
-32,798
|
-83,094
|
-208,765
|
-23,270
|
-15,736
|
-2,287
|
-116,740
|
-3,834
|
-37,791
|
-91,221
|
-114,356
|
-11,935
|
-34,977
|
-19,342
|
-139,564
|
-22,665
|
-25,234
|
-31,270
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
155,468
|
-218,373
|
17,928
|
25,924
|
726,483
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.0
|
-60.9
|
4.5
|
5.4
|
108.9
|