|
(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
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,200
|
22,800
|
1,800
|
20,700
|
17,400
|
5,100
|
12,200
|
29,800
|
14,600
|
4,600
|
6,700
|
-3,500
|
4,800
|
4,000
|
9,600
|
7,300
|
8,300
|
3,700
|
7,800
|
10,000
|
7,100
|
16,200
|
12,800
|
15,200
|
14,900
|
20,700
|
16,000
|
-7,600
|
-1,400
|
-2,700
|
-2,400
|
-2,600
|
-5,300
|
-7,500
|
-2,100
|
-2,700
|
-2,700
|
1,100
|
1,100
|
-800
|
2,300
|
6,400
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,100
|
3,200
|
4,300
|
4,300
|
4,500
|
3,800
|
4,900
|
4,900
|
4,900
|
|
営業キャッシュフロー
|
-75,700
|
77,100
|
-129,700
|
-5,900
|
176,100
|
-129,400
|
-332,400
|
58,600
|
300,800
|
-56,600
|
-184,200
|
-7,400
|
214,300
|
-30,200
|
-32,600
|
20,900
|
165,700
|
56,000
|
-57,700
|
22,600
|
123,600
|
88,400
|
-41,700
|
-94,800
|
44,900
|
-4,500
|
-56,100
|
77,200
|
71,500
|
2,000
|
-44,700
|
19,300
|
-5,000
|
-600
|
-41,100
|
42,900
|
-74,300
|
-48,000
|
-59,800
|
-72,800
|
-92,800
|
106,700
|
32,100
|
-7,400
|
-41,500
|
81,400
|
117,000
|
208,100
|
85,600
|
71,100
|
222,900
|
24,500
|
36,500
|
216,800
|
269,400
|
64,100
|
-40,200
|
177,500
|
359,300
|
53,900
|
|
投資キャッシュフロー
|
159,000
|
2,400
|
233,100
|
251,300
|
174,700
|
236,500
|
814,900
|
178,300
|
-365,600
|
202,000
|
402,900
|
113,700
|
-145,700
|
52,100
|
58,200
|
10,700
|
147,700
|
-165,600
|
43,700
|
29,900
|
-4,800
|
-45,200
|
174,800
|
774,100
|
409,600
|
-65,400
|
39,300
|
-31,700
|
733,700
|
20,800
|
77,500
|
449,100
|
-18,100
|
-49,200
|
-42,800
|
-69,800
|
52,100
|
600
|
80,500
|
36,600
|
363,900
|
-273,600
|
-259,700
|
-38,900
|
139,800
|
-106,600
|
234,300
|
-152,000
|
-96,600
|
-126,200
|
-232,200
|
-88,900
|
100,600
|
-194,800
|
-189,600
|
-163,200
|
7,300
|
-163,800
|
-295,400
|
-215,000
|
|
自己株式の取得による支出
|
59,900
|
47,400
|
86,100
|
7,200
|
136,400
|
23,300
|
485,800
|
5,200
|
26,500
|
151,600
|
79,000
|
800
|
0
|
0
|
10,900
|
14,800
|
74,900
|
27,600
|
4,300
|
12,800
|
151,500
|
100,000
|
166,900
|
374,600
|
319,500
|
20,300
|
0
|
0
|
714,600
|
0
|
-
|
-
|
0
|
7,200
|
-
|
-
|
-
|
-
|
47,800
|
0
|
-
|
-
|
-
|
13,000
|
34,800
|
66,800
|
508,900
|
5,300
|
25,300
|
7,400
|
0
|
0
|
8,100
|
0
|
0
|
-200
|
9,900
|
0
|
0
|
192,700
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200
|
-
|
-
|
-
|
21,100
|
116,300
|
15,200
|
80,900
|
82,300
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,400
|
32,600
|
1,500
|
2,600
|
1,400
|
1,000
|
1,300
|
3,300
|
11,900
|
|
財務キャッシュフロー
|
-125,900
|
-61,600
|
-98,900
|
-205,400
|
-141,400
|
-14,500
|
-490,800
|
-26,100
|
-31,500
|
-99,800
|
-167,000
|
-8,000
|
-2,100
|
-9,400
|
-21,100
|
-32,100
|
-80,000
|
3,600
|
-12,300
|
-31,800
|
-116,500
|
-44,900
|
-98,800
|
-500,200
|
-314,700
|
-19,500
|
-8,900
|
39,700
|
-693,600
|
25,700
|
-9,600
|
-457,500
|
4,900
|
47,900
|
105,500
|
45,500
|
21,700
|
57,800
|
-44,200
|
35,200
|
6,500
|
5,200
|
210,600
|
-4,700
|
-31,100
|
220,600
|
-487,000
|
-46,800
|
-41,300
|
6,900
|
17,600
|
24,000
|
-34,200
|
7,900
|
11,000
|
19,500
|
78,500
|
12,100
|
72,500
|
-127,500
|