|
(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
|
|
株式報酬費用
|
3,706
|
3,536
|
3,562
|
3,516
|
3,485
|
3,165
|
3,331
|
1,546
|
579
|
580
|
602
|
627
|
1,321
|
1,599
|
2,014
|
3,750
|
4,400
|
4,474
|
4,673
|
4,749
|
4,656
|
6,214
|
6,248
|
5,963
|
6,628
|
7,620
|
7,489
|
7,165
|
8,678
|
7,288
|
7,622
|
6,880
|
8,940
|
10,555
|
10,739
|
10,842
|
12,441
|
12,822
|
29,720
|
10,257
|
12,041
|
14,645
|
14,664
|
18,758
|
17,967
|
15,829
|
10,222
|
15,856
|
14,252
|
17,716
|
17,979
|
18,013
|
20,693
|
23,471
|
21,026
|
21,475
|
24,458
|
25,109
|
|
営業キャッシュフロー
|
-2,045
|
54,112
|
19,691
|
93,161
|
49,575
|
-9,717
|
-60,582
|
17,277
|
-52,715
|
82,840
|
15,631
|
53,221
|
-26,580
|
100,846
|
45,573
|
44,043
|
-48,424
|
135,367
|
72,220
|
73,051
|
-31,367
|
213,649
|
60,656
|
118,684
|
-84,405
|
193,556
|
66,352
|
-16,166
|
3,538
|
-
|
157,187
|
155,742
|
-63,505
|
308,239
|
104,528
|
77,290
|
-134,981
|
311,269
|
-119,292
|
274,457
|
-13,774
|
330,935
|
-63,923
|
-41,086
|
-134,763
|
289,472
|
-197,550
|
281,166
|
235,120
|
340,139
|
343,428
|
312,477
|
-37,606
|
532,038
|
-39,714
|
232,672
|
-105,636
|
553,814
|
|
資本的支出
|
-43,379
|
-49,502
|
-21,418
|
-7,939
|
-11,588
|
-11,000
|
-5,586
|
-24,278
|
-7,774
|
-9,804
|
-11,965
|
-11,752
|
-11,369
|
-12,557
|
-18,049
|
-14,929
|
-14,623
|
-18,381
|
-25,195
|
-59,945
|
-35,197
|
-19,836
|
-25,717
|
-38,720
|
-28,882
|
-47,620
|
-25,661
|
-33,813
|
-34,464
|
-26,354
|
-36,491
|
-45,727
|
-38,144
|
-87,586
|
-48,933
|
-61,448
|
-74,887
|
-74,765
|
-63,564
|
-96,700
|
-84,237
|
-61,982
|
-89,407
|
-74,048
|
-89,398
|
-74,113
|
-100,120
|
-95,361
|
-71,213
|
-76,212
|
-91,287
|
-85,010
|
-57,087
|
-112,450
|
-113,898
|
-133,359
|
-147,101
|
-183,622
|
|
投資キャッシュフロー
|
-43,379
|
-49,502
|
-21,418
|
9,151
|
-11,588
|
-11,000
|
-5,586
|
-24,278
|
-7,774
|
-9,804
|
-11,964
|
-11,839
|
-11,369
|
-12,558
|
-18,049
|
-14,929
|
-15,320
|
-19,780
|
-26,383
|
-65,000
|
-36,280
|
-20,817
|
-26,969
|
-61,579
|
-29,326
|
-47,959
|
-26,618
|
-34,347
|
-35,585
|
-
|
-148,440
|
-61,137
|
-36,664
|
-189,709
|
-47,223
|
-70,477
|
-76,257
|
-70,682
|
-65,115
|
-100,414
|
-105,464
|
-61,744
|
-88,868
|
-88,590
|
-75,212
|
-38,651
|
-78,826
|
-94,797
|
-68,799
|
-153,571
|
-86,630
|
-109,019
|
-92,563
|
-147,873
|
-90,673
|
-154,251
|
-127,005
|
-187,953
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
24,232
|
25,013
|
0
|
30,014
|
30,012
|
40,015
|
60,023
|
60,020
|
60,018
|
90,027
|
120,038
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
2,065
|
0
|
3,515
|
165
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
9,209
|
48,233
|
1,331
|
1,660
|
1,658
|
4,466
|
-954
|
24,584
|
-300
|
-3,670
|
-4,472
|
-1,468
|
-4,298
|
-1,743
|
-4,388
|
1,386
|
-3,831
|
774
|
-45,416
|
-9,703
|
1,117
|
-7,550
|
1,559
|
1,350
|
556
|
-5,427
|
7,368
|
-17,038
|
-12,424
|
-
|
-47,383
|
-40,623
|
-93,592
|
-36,369
|
-7,596
|
5,584
|
558,048
|
51,056
|
28,301
|
-104,103
|
34,799
|
-464,434
|
14,140
|
-18,423
|
-4,966
|
-76,413
|
32,758
|
-69,438
|
-13,354
|
-49,897
|
-55,369
|
-116,057
|
-43,466
|
-120,252
|
191,358
|
-281,100
|
111,171
|
-11,039
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
419,588
|
-153,612
|
99,313
|
-252,737
|
370,192
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.4
|
-6.5
|
4.5
|
-10.5
|
15.2
|