|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
39,000
|
41,300
|
43,200
|
-
|
48,100
|
48,700
|
48,900
|
50,100
|
50,500
|
50,100
|
50,900
|
26,000
|
45,800
|
56,100
|
51,500
|
52,200
|
51,900
|
50,200
|
49,500
|
50,400
|
53,400
|
54,500
|
53,400
|
56,500
|
58,000
|
57,900
|
57,500
|
58,300
|
61,700
|
61,000
|
58,700
|
60,800
|
62,300
|
62,800
|
63,100
|
63,600
|
65,000
|
66,000
|
70,800
|
69,700
|
69,700
|
73,200
|
72,500
|
|
株式報酬費用
|
500
|
600
|
600
|
500
|
600
|
-100
|
700
|
500
|
500
|
400
|
600
|
700
|
500
|
600
|
800
|
600
|
300
|
600
|
600
|
700
|
800
|
500
|
600
|
700
|
700
|
600
|
700
|
2,600
|
1,700
|
1,600
|
1,700
|
1,600
|
1,800
|
1,700
|
1,800
|
1,500
|
1,600
|
1,400
|
1,700
|
1,400
|
1,600
|
1,400
|
1,700
|
1,400
|
1,500
|
1,300
|
1,300
|
1,400
|
1,500
|
700
|
800
|
1,600
|
1,900
|
3,000
|
1,700
|
2,000
|
1,800
|
1,100
|
1,700
|
2,300
|
2,200
|
|
営業キャッシュフロー
|
79,500
|
40,700
|
69,100
|
60,900
|
55,100
|
56,600
|
68,500
|
59,600
|
67,400
|
44,100
|
58,200
|
52,900
|
77,800
|
50,500
|
74,900
|
51,200
|
86,000
|
57,700
|
71,800
|
110,500
|
72,300
|
85,500
|
93,200
|
53,000
|
91,600
|
94,200
|
98,700
|
85,700
|
122,800
|
95,700
|
121,300
|
73,100
|
103,700
|
135,000
|
79,100
|
16,100
|
81,200
|
73,100
|
88,800
|
55,700
|
99,400
|
55,900
|
88,500
|
17,200
|
103,500
|
54,300
|
-4,800
|
-3,100
|
89,100
|
140,100
|
92,400
|
239,200
|
188,400
|
65,300
|
60,100
|
116,400
|
190,800
|
89,800
|
110,200
|
39,400
|
103,400
|
|
資本的支出
|
-93,200
|
-76,200
|
-51,500
|
-40,100
|
-65,200
|
-82,400
|
-53,900
|
-167,900
|
-110,100
|
-73,900
|
-69,800
|
-58,800
|
-66,700
|
-133,200
|
-216,200
|
-117,700
|
-133,900
|
-105,000
|
-88,200
|
-52,300
|
-67,700
|
-78,600
|
-42,400
|
-32,400
|
-44,700
|
-146,100
|
-36,700
|
-44,400
|
-49,200
|
-78,200
|
-88,100
|
-45,300
|
-67,600
|
-111,400
|
-89,300
|
-146,700
|
-185,300
|
-175,800
|
-154,300
|
-265,600
|
-120,900
|
-177,000
|
-134,400
|
-159,000
|
-90,900
|
-89,000
|
-57,300
|
-32,200
|
-62,500
|
-68,500
|
-70,000
|
-50,500
|
-63,600
|
-87,100
|
-60,600
|
-73,400
|
-96,300
|
-124,600
|
-154,400
|
-108,300
|
-277,600
|
|
投資キャッシュフロー
|
-95,500
|
-73,200
|
-45,700
|
-41,300
|
-67,900
|
-86,000
|
-56,500
|
-170,500
|
-114,600
|
-78,500
|
-63,900
|
-61,300
|
-69,800
|
-141,600
|
-204,600
|
-118,800
|
-135,100
|
-167,200
|
-255,900
|
-115,300
|
-163,100
|
-84,500
|
-42,600
|
-31,300
|
-46,800
|
-155,500
|
-41,100
|
-43,600
|
-67,000
|
-77,300
|
-89,000
|
-49,500
|
-69,300
|
-141,200
|
185,100
|
-139,100
|
-206,000
|
-185,300
|
-182,500
|
-304,900
|
-145,800
|
-179,600
|
-130,900
|
-174,800
|
-91,400
|
-88,100
|
-60,100
|
-187,100
|
-63,900
|
-72,900
|
-74,700
|
-56,600
|
-69,300
|
-83,000
|
-60,800
|
-76,000
|
-83,100
|
-120,800
|
-160,200
|
-113,500
|
-282,600
|
|
長期借入れによる収入
|
75,000
|
0
|
0
|
0
|
75,000
|
6,400
|
-
|
-
|
160,000
|
5,000
|
-
|
-
|
0
|
19,800
|
100,000
|
115,000
|
160,000
|
0
|
0
|
15,000
|
225,000
|
84,500
|
-
|
-
|
0
|
2,600
|
-
|
-
|
45,300
|
0
|
-
|
-
|
700
|
2,900
|
100,000
|
0
|
100,000
|
1,900
|
110,000
|
187,400
|
310,000
|
65,000
|
194,900
|
184,100
|
131,600
|
222,400
|
228,900
|
246,400
|
245,200
|
64,900
|
238,500
|
165,200
|
6,100
|
27,200
|
156,000
|
150,000
|
322,000
|
30,000
|
240,000
|
100,000
|
345,000
|
|
長期借入金の返済による支出
|
300
|
800
|
1,000
|
500
|
1,300
|
300
|
1,400
|
1,700
|
21,000
|
1,800
|
1,700
|
63,800
|
700
|
11,500
|
19,800
|
1,000
|
113,300
|
400
|
2,000
|
1,400
|
78,400
|
78,400
|
26,600
|
5,500
|
18,600
|
4,100
|
26,300
|
100,700
|
56,600
|
6,000
|
1,900
|
56,000
|
1,600
|
36,000
|
43,800
|
6,000
|
16,300
|
6,100
|
1,400
|
19,500
|
186,500
|
281,200
|
41,400
|
107,900
|
131,600
|
272,000
|
259,200
|
242,400
|
269,400
|
106,000
|
227,800
|
303,700
|
1,900
|
33,300
|
158,000
|
151,000
|
324,000
|
16,400
|
111,800
|
31,900
|
101,700
|
|
財務キャッシュフロー
|
63,000
|
-14,900
|
-15,600
|
7,100
|
68,500
|
-4,600
|
5,100
|
1,300
|
142,900
|
10,900
|
2,200
|
76,100
|
11,500
|
23,900
|
77,000
|
106,600
|
116,000
|
104,800
|
110,400
|
-6,700
|
133,200
|
-7,000
|
-50,600
|
-26,800
|
-29,500
|
-18,400
|
-3,300
|
-39,700
|
-35,600
|
-23,900
|
-26,500
|
-6,700
|
-25,700
|
-56,300
|
22,000
|
-35,600
|
53,400
|
69,500
|
80,100
|
207,700
|
94,100
|
103,800
|
154,200
|
47,900
|
-14,000
|
16,100
|
92,200
|
196,900
|
-58,300
|
-75,600
|
-18,300
|
-171,100
|
-39,000
|
-34,100
|
-38,400
|
-37,000
|
-40,400
|
-24,800
|
89,200
|
37,600
|
202,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,500
|
-34,800
|
-44,200
|
-68,900
|
-174,200
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.2
|
-9.5
|
-11.0
|
-19.1
|
-46.5
|