|
(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
|
1,100
|
1,200
|
4,300
|
1,500
|
1,200
|
1,300
|
1,100
|
1,400
|
1,700
|
2,400
|
1,600
|
2,300
|
2,700
|
3,000
|
1,700
|
1,700
|
2,600
|
2,600
|
2,300
|
2,800
|
2,600
|
3,200
|
2,800
|
4,500
|
3,300
|
2,800
|
2,900
|
4,000
|
3,300
|
3,700
|
2,700
|
3,600
|
3,700
|
3,800
|
4,600
|
4,100
|
4,600
|
4,500
|
3,600
|
1,800
|
3,400
|
3,900
|
2,900
|
7,000
|
6,900
|
6,100
|
3,300
|
4,900
|
5,000
|
5,200
|
4,000
|
5,500
|
5,000
|
5,700
|
4,000
|
6,000
|
5,500
|
4,000
|
2,900
|
6,600
|
5,600
|
6,100
|
|
営業キャッシュフロー
|
42,100
|
38,100
|
900
|
19,800
|
35,800
|
71,700
|
3,200
|
20,700
|
49,800
|
58,200
|
-2,700
|
24,000
|
46,400
|
50,600
|
-18,700
|
37,100
|
55,100
|
61,700
|
800
|
41,100
|
0
|
67,500
|
-21,900
|
29,700
|
61,800
|
68,500
|
-9,100
|
-
|
64,400
|
82,500
|
-26,100
|
27,600
|
65,100
|
102,800
|
-24,200
|
43,900
|
75,200
|
99,100
|
-900
|
48,200
|
80,100
|
101,400
|
33,900
|
39,300
|
61,700
|
45,900
|
-2,000
|
46,900
|
41,400
|
137,700
|
33,400
|
67,100
|
100,400
|
109,900
|
45,600
|
85,300
|
90,700
|
139,500
|
55,200
|
69,700
|
122,400
|
154,700
|
|
資本的支出
|
-6,400
|
-6,200
|
-6,600
|
-5,400
|
-4,400
|
-6,300
|
-4,900
|
-4,700
|
-9,200
|
-11,800
|
-11,000
|
-7,000
|
-4,600
|
-5,100
|
-5,000
|
-5,600
|
-5,500
|
-7,600
|
-5,600
|
-6,900
|
-6,700
|
-8,500
|
-9,200
|
-10,000
|
-7,100
|
-9,700
|
-5,800
|
-5,200
|
-6,200
|
-12,300
|
-7,300
|
-7,900
|
-8,900
|
-11,800
|
-6,900
|
-7,400
|
-4,700
|
-10,100
|
-8,900
|
-14,900
|
-10,000
|
-10,000
|
-4,900
|
-8,300
|
-6,600
|
-7,100
|
-5,600
|
-7,500
|
-7,100
|
-7,900
|
-5,100
|
-6,500
|
-7,400
|
-10,700
|
-10,100
|
-6,800
|
-6,400
|
-12,000
|
-9,600
|
-10,200
|
-11,500
|
-14,400
|
|
投資キャッシュフロー
|
-5,700
|
-6,400
|
-7,100
|
-167,200
|
-4,700
|
-9,300
|
-22,200
|
-3,900
|
-7,100
|
-9,500
|
-11,000
|
-3,500
|
-4,600
|
-5,000
|
-4,900
|
-5,500
|
-5,300
|
-279,800
|
-5,600
|
-6,100
|
26,400
|
-32,000
|
-29,400
|
8,100
|
-2,900
|
-89,800
|
-3,800
|
-
|
-4,600
|
-13,800
|
-8,800
|
-8,000
|
-9,200
|
-9,900
|
-6,900
|
-7,400
|
-47,400
|
-10,100
|
-7,500
|
-14,800
|
-16,800
|
-15,700
|
-2,000
|
-6,100
|
-6,600
|
-16,000
|
-5,600
|
-6,700
|
-7,000
|
-3,600
|
-5,100
|
-18,200
|
-7,800
|
-312,000
|
-109,800
|
2,300
|
-5,200
|
-12,000
|
-79,900
|
-25,600
|
-11,500
|
-185,800
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
2,600
|
0
|
-
|
-
|
10,000
|
3,000
|
9,400
|
10,600
|
9,100
|
10,500
|
9,400
|
10,100
|
12,500
|
12,600
|
12,500
|
5,200
|
4,600
|
4,600
|
4,400
|
4,600
|
4,600
|
4,600
|
6,200
|
4,500
|
4,700
|
10,500
|
5,600
|
4,700
|
4,500
|
4,700
|
14,700
|
6,400
|
3,700
|
4,100
|
3,800
|
4,000
|
4,000
|
4,200
|
42,900
|
18,200
|
4,000
|
4,300
|
3,700
|
4,000
|
4,000
|
4,300
|
4,000
|
4,100
|
4,900
|
4,000
|
3,900
|
4,000
|
3,900
|
4,200
|
|
長期借入れによる収入
|
0
|
0
|
92,100
|
91,900
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300,000
|
230,000
|
0
|
158,800
|
10,000
|
10,000
|
0
|
0
|
20,000
|
25,000
|
5,000
|
0
|
30,000
|
10,000
|
42,000
|
0
|
70,000
|
337,500
|
0
|
0
|
20,000
|
15,000
|
0
|
5,000
|
60,000
|
15,000
|
10,000
|
0
|
30,000
|
0
|
0
|
210,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
200
|
200
|
200
|
99,700
|
16,100
|
52,000
|
4,400
|
18,400
|
600
|
500
|
500
|
75,600
|
300
|
800
|
400
|
500
|
700
|
700
|
300
|
500
|
500
|
700
|
275,400
|
225,300
|
400
|
113,300
|
38,900
|
87,400
|
25,500
|
26,200
|
70,600
|
62,600
|
35,700
|
25,600
|
12,500
|
37,500
|
42,500
|
34,500
|
-
|
-
|
15,000
|
50,000
|
20,000
|
20,000
|
40,000
|
15,000
|
-
|
-
|
30,000
|
35,000
|
30,000
|
50,000
|
0
|
10,000
|
15,000
|
25,000
|
45,000
|
15,000
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-3,700
|
-3,500
|
90,500
|
-12,600
|
-47,400
|
-54,400
|
-2,400
|
-77,400
|
-3,400
|
2,500
|
-3,800
|
-89,400
|
-9,100
|
-7,200
|
-18,000
|
-11,300
|
-9,500
|
259,600
|
-15,200
|
-18,000
|
-18,400
|
-19,300
|
4,200
|
-4,800
|
-6,900
|
35,200
|
-42,500
|
-
|
-36,500
|
-36,900
|
-63,900
|
-54,200
|
-41,700
|
-43,100
|
-2,000
|
-40,500
|
-16,500
|
-46,600
|
39,100
|
-132,000
|
-26,600
|
-62,400
|
-21,200
|
-20,500
|
-53,600
|
-23,300
|
-4,700
|
-29,000
|
-35,000
|
-53,000
|
-29,000
|
-67,900
|
-16,900
|
182,800
|
-44,600
|
-44,300
|
-67,300
|
-34,300
|
-29,900
|
-22,400
|
-22,200
|
-22,400
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
127,500
|
45,600
|
59,500
|
110,900
|
140,300
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.6
|
8.2
|
9.2
|
18.1
|
22.4
|