|
(単位:千ドル)
|
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
|
|
減価償却費
|
12,200
|
12,200
|
12,100
|
12,300
|
12,100
|
12,700
|
12,700
|
15,700
|
16,400
|
17,100
|
17,200
|
16,200
|
16,500
|
16,200
|
17,200
|
17,000
|
22,500
|
23,000
|
20,300
|
20,400
|
20,700
|
20,700
|
21,200
|
20,400
|
19,800
|
19,900
|
20,600
|
20,700
|
21,400
|
20,500
|
20,100
|
21,100
|
20,400
|
19,700
|
29,500
|
28,300
|
28,300
|
27,200
|
28,200
|
27,900
|
28,800
|
30,700
|
29,800
|
29,700
|
30,000
|
31,900
|
36,700
|
34,600
|
|
営業キャッシュフロー
|
-700
|
66,100
|
109,400
|
84,200
|
4,600
|
28,800
|
92,600
|
131,500
|
-800
|
102,000
|
77,200
|
199,100
|
-40,900
|
104,900
|
106,000
|
177,200
|
-10,100
|
128,800
|
141,700
|
197,400
|
-12,600
|
119,600
|
172,400
|
208,800
|
30,800
|
97,200
|
161,400
|
200,900
|
111,800
|
155,700
|
88,900
|
132,200
|
20,500
|
88,600
|
158,000
|
192,400
|
69,000
|
161,100
|
151,000
|
219,500
|
51,100
|
173,000
|
231,900
|
219,000
|
104,500
|
209,700
|
229,500
|
240,100
|
|
資本的支出
|
-9,200
|
-16,800
|
-13,800
|
-11,700
|
-9,400
|
-9,200
|
-8,700
|
-7,900
|
-7,400
|
-9,100
|
-9,900
|
-16,100
|
-7,800
|
-13,600
|
-12,300
|
-15,600
|
-8,700
|
-12,200
|
-10,900
|
-17,300
|
-12,300
|
-17,000
|
-20,100
|
-16,200
|
-11,800
|
-12,600
|
-8,900
|
-13,800
|
-6,300
|
-11,600
|
-10,800
|
-16,700
|
-8,700
|
-15,900
|
-16,900
|
-22,500
|
-22,300
|
-17,700
|
-20,700
|
-23,500
|
-27,200
|
-20,900
|
-19,900
|
-24,100
|
-21,100
|
-17,700
|
-19,700
|
-39,600
|
|
投資キャッシュフロー
|
-14,300
|
6,100
|
-12,700
|
-13,900
|
-14,400
|
-52,100
|
-467,900
|
600
|
-2,800
|
-35,700
|
-10,800
|
-14,700
|
-27,800
|
1,900
|
-10,200
|
-14,100
|
-284,900
|
-16,400
|
-107,400
|
-35,100
|
-17,700
|
-18,500
|
-19,800
|
-21,600
|
-18,800
|
-11,800
|
-8,700
|
-17,400
|
-4,600
|
-14,100
|
3,800
|
-16,700
|
-6,300
|
-17,600
|
-942,000
|
-28,200
|
-51,400
|
-9,800
|
-22,200
|
-45,700
|
-43,400
|
-122,600
|
-24,200
|
-38,200
|
-28,000
|
-54,600
|
-566,700
|
-36,200
|
|
自己株式の取得による支出
|
-
|
-
|
20,000
|
0
|
30,000
|
0
|
0
|
0
|
30,000
|
0
|
0
|
55,100
|
30,000
|
30,000
|
0
|
0
|
30,000
|
0
|
0
|
37,300
|
63,800
|
69,800
|
46,100
|
46,300
|
94,100
|
0
|
0
|
114,700
|
149,700
|
50,100
|
12,900
|
200,100
|
61,000
|
0
|
0
|
0
|
-
|
19,900
|
0
|
40,000
|
40,000
|
40,000
|
40,000
|
100,000
|
40,000
|
40,000
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
416,100
|
11,700
|
28,800
|
13,100
|
-6,600
|
11,800
|
11,700
|
0
|
173,800
|
8,800
|
9,100
|
8,800
|
8,800
|
8,800
|
8,900
|
400,000
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-3,400
|
-82,400
|
-34,800
|
-29,400
|
-46,700
|
-5,900
|
353,500
|
-105,900
|
-74,800
|
-20,200
|
-21,000
|
-80,000
|
-56,000
|
-54,500
|
-8,200
|
-32,200
|
-20,900
|
-69,500
|
-26,500
|
-66,500
|
-99,200
|
-101,400
|
-
|
-67,800
|
-116,800
|
-32,400
|
-30,100
|
-142,600
|
-187,200
|
-77,900
|
-44,200
|
-220,000
|
-104,900
|
553,300
|
157,700
|
-169,100
|
-15,400
|
-123,000
|
-81,500
|
-78,800
|
-80,000
|
308,200
|
-80,900
|
-541,800
|
-91,300
|
-7,900
|
-16,000
|
-151,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
194,900
|
83,400
|
192,000
|
209,800
|
200,500
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.6
|
8.9
|
18.8
|
19.6
|
19.4
|