|
(単位:千ドル)
|
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
|
2,323
|
2,503
|
2,596
|
2,748
|
2,356
|
2,921
|
-169
|
3,856
|
2,680
|
1,955
|
1,771
|
5,154
|
1,281
|
1,447
|
1,489
|
1,556
|
1,591
|
1,466
|
1,525
|
1,576
|
1,549
|
1,513
|
1,532
|
1,534
|
1,569
|
1,644
|
1,741
|
1,686
|
1,923
|
2,006
|
1,895
|
1,832
|
2,026
|
1,935
|
1,901
|
1,971
|
2,230
|
2,189
|
2,204
|
2,109
|
2,522
|
3,146
|
3,276
|
3,160
|
3,786
|
3,654
|
3,694
|
3,851
|
3,739
|
3,801
|
3,940
|
3,941
|
3,862
|
3,383
|
3,479
|
3,167
|
3,622
|
3,495
|
3,660
|
3,284
|
|
営業キャッシュフロー
|
-7,952
|
47,602
|
43,299
|
70,999
|
13,915
|
65,235
|
50,167
|
47,157
|
-46,862
|
37,954
|
73,208
|
73,399
|
30,061
|
61,878
|
65,505
|
89,790
|
3,872
|
71,738
|
-
|
83,394
|
53,273
|
73,629
|
72,214
|
94,485
|
38,321
|
75,587
|
101,862
|
80,060
|
43,928
|
87,787
|
93,561
|
96,643
|
54,560
|
84,064
|
92,517
|
123,545
|
4,671
|
-115,472
|
-1,530
|
-49,193
|
-42,887
|
14,993
|
50,564
|
88,583
|
-4,174
|
131,787
|
118,357
|
173,961
|
31,711
|
183,791
|
154,427
|
187,127
|
7,473
|
184,321
|
218,086
|
166,626
|
98,219
|
122,500
|
205,243
|
164,667
|
|
資本的支出
|
-37,497
|
-23,916
|
-32,431
|
-38,748
|
-29,734
|
-29,054
|
-19,401
|
-17,044
|
-10,139
|
-5,042
|
-8,403
|
-13,375
|
-17,484
|
-18,289
|
-14,955
|
-7,649
|
-18,655
|
-20,163
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-33,462
|
-23,303
|
-32,412
|
-39,102
|
-26,486
|
-29,008
|
-17,364
|
187,914
|
-10,854
|
-12,374
|
-10,736
|
-14,777
|
-7,975
|
-21,132
|
-7,674
|
-22,681
|
-14,702
|
-21,636
|
-
|
-19,374
|
-37,156
|
-53,392
|
-40,911
|
-47,782
|
-53,852
|
-40,665
|
-52,539
|
-67,456
|
-51,803
|
-54,384
|
-36,355
|
-280,768
|
-49,102
|
-11,808
|
-42,968
|
-59,159
|
-45,254
|
-42,922
|
-43,485
|
-40,987
|
-24,941
|
-237,709
|
-14,354
|
-12,734
|
-8,564
|
-113,032
|
-26,266
|
-41,451
|
-48,544
|
-836,956
|
-42,711
|
-84,605
|
-79,251
|
-105,648
|
-128,525
|
-96,978
|
-131,127
|
-931,678
|
-64,992
|
-106,175
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55,676
|
44,352
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,811
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
202,500
|
-
|
-
|
-
|
-
|
600,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
1,000,000
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
|
財務キャッシュフロー
|
4,010
|
98
|
-110,128
|
370
|
-11,955
|
-26,585
|
-38,073
|
-162,131
|
5,394
|
-26,028
|
-54,782
|
-49,133
|
-28,018
|
-18,320
|
143,859
|
-270,234
|
-12,579
|
-61,782
|
-
|
-48,069
|
-15,258
|
-26,655
|
-46,177
|
-23,433
|
-9,618
|
-19,291
|
-36,261
|
-17,719
|
14,892
|
-25,170
|
-26,769
|
208,817
|
-7,731
|
-49,978
|
-59,184
|
196,551
|
346,844
|
-430,964
|
8,649
|
69,001
|
75,869
|
223,546
|
-46,332
|
8,648
|
-5,353
|
68,105
|
-3,157
|
-8,883
|
-13,872
|
853,449
|
-69,645
|
-58,061
|
-81,781
|
-75,276
|
-68,909
|
-64,351
|
-81,995
|
798,558
|
-74,401
|
-74,867
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|