|
(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
|
3Q19
|
4Q20
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
|
株式報酬費用
|
877
|
-40
|
2,743
|
3,202
|
2,944
|
397
|
2,997
|
3,960
|
3,449
|
3,847
|
5,432
|
5,518
|
5,541
|
4,719
|
3,062
|
5,311
|
4,681
|
4,729
|
3,868
|
4,306
|
4,282
|
8,663
|
6,544
|
6,087
|
8,273
|
7,136
|
7,659
|
6,821
|
8,081
|
8,236
|
8,797
|
7,420
|
4,476
|
6,722
|
7,759
|
10,688
|
-
|
8,831
|
585
|
-
|
-3,885
|
-10,720
|
7,916
|
10,526
|
6,594
|
11,887
|
7,562
|
6,272
|
5,221
|
35,574
|
3,083
|
-4,762
|
-4,745
|
-16,958
|
12,610
|
-1,249
|
21
|
9,843
|
1,746
|
931
|
266
|
|
営業キャッシュフロー
|
68,982
|
38,762
|
57,195
|
-9,661
|
47,123
|
61,446
|
67,934
|
-7,376
|
82,916
|
61,568
|
37,863
|
26,293
|
35,021
|
74,293
|
4,161
|
9,784
|
54,611
|
92,854
|
13,396
|
26,705
|
44,960
|
97,589
|
28,295
|
46,888
|
50,367
|
73,742
|
29,211
|
42,238
|
58,496
|
84,438
|
-12,745
|
24,056
|
72,167
|
56,436
|
21,185
|
63,746
|
-
|
228,633
|
-40,451
|
-
|
-74,026
|
-103,165
|
-16,562
|
13,265
|
70,745
|
150,241
|
-18,837
|
-33,952
|
35,824
|
34,414
|
5,134
|
-37,839
|
-9,927
|
331,716
|
-110,756
|
-83,931
|
-44,229
|
-50,400
|
-42,958
|
-30,478
|
6,242
|
|
資本的支出
|
-16,347
|
-20,640
|
-24,535
|
-22,190
|
-17,155
|
-15,884
|
-22,012
|
-22,225
|
-27,143
|
-18,802
|
-22,101
|
-16,569
|
-18,488
|
-15,448
|
-15,902
|
-14,873
|
-13,862
|
-27,575
|
-10,063
|
-10,086
|
-13,820
|
-8,176
|
-7,084
|
-8,952
|
-10,447
|
-8,201
|
-13,292
|
-9,864
|
-14,726
|
-20,775
|
-11,065
|
-16,781
|
-27,658
|
-28,718
|
-11,009
|
-10,831
|
-20,556
|
-33,739
|
-5,733
|
-8,535
|
-9,495
|
-8,585
|
-6,726
|
-6,770
|
-8,504
|
1,886
|
-10,723
|
-8,043
|
-12,428
|
-21,208
|
-10,982
|
-7,170
|
-6,217
|
-11,635
|
-4,694
|
-7,784
|
-3,446
|
-1,341
|
-3,413
|
-1,430
|
-9,646
|
|
投資キャッシュフロー
|
-16,612
|
-20,748
|
-22,333
|
-22,237
|
-17,204
|
-15,885
|
-22,074
|
-22,191
|
-27,151
|
-33,804
|
-22,112
|
-36,568
|
-35,973
|
-25,047
|
-17,396
|
20,133
|
-23,857
|
-40,587
|
-17,346
|
-10,369
|
10,783
|
-13,692
|
-25,834
|
-25,353
|
-10,566
|
17,501
|
-20,190
|
-9,984
|
25,956
|
-20,927
|
3,602
|
-16,917
|
-27,806
|
-15,742
|
-86,492
|
-91,856
|
-
|
-110,798
|
-5,612
|
-
|
73,916
|
-8,422
|
-6,708
|
-6,757
|
-8,487
|
2,324
|
-10,983
|
-8,140
|
-12,491
|
-21,406
|
-11,037
|
-7,224
|
-6,281
|
-11,866
|
-4,694
|
-7,784
|
-3,446
|
-1,341
|
-3,413
|
-1,430
|
-9,646
|
|
自己株式の取得による支出
|
79,967
|
10,271
|
19,308
|
28,129
|
27,889
|
16,431
|
19,258
|
15,629
|
12,843
|
41,290
|
24,203
|
23,716
|
6,927
|
10,984
|
27,581
|
14,604
|
17,780
|
16,164
|
41,213
|
22,162
|
19,240
|
38,278
|
46,150
|
38,543
|
33,801
|
39,315
|
32,810
|
24,570
|
28,005
|
33,194
|
162,248
|
25,274
|
25,551
|
40,470
|
33,319
|
-
|
-
|
115,941
|
14,559
|
-17,875
|
8
|
-29,697
|
2,374
|
11,091
|
31,722
|
8,302
|
40,370
|
22,530
|
12,772
|
87,590
|
6,088
|
876
|
62
|
6,565
|
320
|
246
|
0
|
251
|
84
|
338
|
0
|
|
財務キャッシュフロー
|
-78,532
|
-5,911
|
-10,006
|
-27,829
|
-26,355
|
-20,838
|
-19,211
|
-14,680
|
-11,564
|
-36,802
|
-23,020
|
-23,454
|
-6,884
|
-10,782
|
-30,483
|
9,029
|
-28,078
|
-38,071
|
-31,925
|
-6,563
|
-17,850
|
-75,015
|
-23,945
|
-22,536
|
-15,607
|
-92,960
|
-27,793
|
-4,558
|
-33,159
|
-75,090
|
-145,317
|
8,952
|
-58,106
|
-64,712
|
61,962
|
-
|
-
|
-115,060
|
49,187
|
15,378
|
6,121
|
102,877
|
24,450
|
-8,214
|
-58,184
|
-126,751
|
33,856
|
11,858
|
-31,704
|
-46,986
|
7,757
|
45,212
|
11,073
|
-316,308
|
114,889
|
88,763
|
44,388
|
47,847
|
42,298
|
35,456
|
2,797
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-47,675
|
-51,741
|
-46,371
|
-31,908
|
-3,404
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.2
|
-10.2
|
-19.2
|
-10.7
|
-1.0
|