|
(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
|
|
減価償却費
|
82,819
|
86,383
|
83,442
|
83,026
|
83,075
|
86,101
|
88,446
|
90,736
|
93,709
|
97,588
|
97,148
|
98,637
|
106,222
|
108,339
|
108,338
|
112,051
|
119,700
|
124,617
|
124,387
|
124,329
|
123,252
|
122,232
|
137,136
|
138,105
|
141,276
|
138,669
|
141,816
|
145,252
|
148,599
|
146,273
|
142,509
|
143,006
|
143,666
|
142,780
|
135,835
|
132,984
|
129,194
|
126,164
|
123,657
|
124,379
|
129,686
|
132,674
|
135,390
|
139,601
|
145,979
|
142,612
|
148,192
|
151,149
|
156,338
|
157,023
|
156,762
|
157,885
|
157,749
|
159,112
|
144,925
|
149,949
|
150,596
|
149,193
|
153,821
|
158,842
|
163,614
|
165,731
|
|
営業キャッシュフロー
|
176,454
|
175,633
|
120,227
|
113,670
|
141,895
|
141,040
|
56,106
|
86,357
|
141,973
|
104,627
|
98,674
|
102,176
|
174,395
|
182,291
|
131,946
|
103,307
|
170,415
|
208,241
|
165,024
|
63,257
|
195,085
|
154,579
|
138,098
|
135,101
|
218,417
|
237,786
|
102,677
|
97,282
|
213,952
|
204,356
|
147,631
|
58,748
|
220,839
|
236,192
|
52,057
|
116,871
|
114,404
|
280,518
|
96,589
|
145,813
|
191,646
|
335,985
|
176,788
|
279,543
|
175,288
|
489,676
|
166,178
|
296,091
|
83,495
|
552,992
|
175,746
|
246,832
|
273,609
|
573,833
|
162,312
|
224,756
|
164,192
|
537,608
|
24,149
|
258,463
|
168,514
|
644,480
|
|
資本的支出
|
-133,744
|
-168,997
|
-113,881
|
-110,748
|
-99,720
|
-142,345
|
-121,087
|
-111,595
|
-147,662
|
-153,168
|
-112,543
|
-110,131
|
-179,330
|
-164,252
|
-95,999
|
-134,393
|
-211,916
|
-238,812
|
-106,149
|
-88,211
|
-158,284
|
-185,331
|
-198,788
|
-157,186
|
-125,696
|
-168,368
|
-88,285
|
-183,366
|
-142,323
|
-136,969
|
-230,603
|
-158,965
|
-88,468
|
-69,086
|
-203,216
|
-70,456
|
-54,825
|
-143,936
|
-55,888
|
-78,452
|
-141,191
|
-277,490
|
-110,351
|
-163,266
|
-217,808
|
-288,354
|
-158,154
|
-182,054
|
-235,294
|
-332,792
|
-98,224
|
-184,085
|
-229,345
|
-237,813
|
-96,169
|
-166,374
|
-195,524
|
-285,729
|
-79,897
|
-146,189
|
-246,445
|
-432,083
|
|
投資キャッシュフロー
|
-131,086
|
-169,954
|
-111,640
|
-96,369
|
-98,920
|
-123,605
|
-110,869
|
-109,594
|
-140,987
|
-158,671
|
-79,335
|
-178,807
|
-218,766
|
-163,586
|
-95,539
|
-149,346
|
-211,416
|
-238,177
|
-116,125
|
-80,034
|
-156,695
|
-161,508
|
-199,139
|
-157,216
|
-113,804
|
-119,268
|
-88,942
|
-97,635
|
-139,448
|
-128,807
|
-229,605
|
-156,713
|
-86,952
|
-64,113
|
-202,067
|
-58,956
|
-57,794
|
-143,672
|
-104,592
|
-330,521
|
-176,224
|
-27,368
|
-164,372
|
-157,123
|
-314,874
|
-307,510
|
-240,009
|
-286,663
|
-196,544
|
-283,953
|
-155,704
|
-263,168
|
-278,025
|
-255,013
|
-86,103
|
-188,956
|
-226,693
|
-298,572
|
-63,054
|
-142,743
|
-348,720
|
-330,527
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
86,825
|
4,505
|
31,147
|
45,294
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
165,086
|
8,890
|
0
|
0
|
64,000
|
308,226
|
224,000
|
572,375
|
42,000
|
100,000
|
261,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
66,534
|
19,640
|
20,413
|
334,280
|
18,962
|
18,536
|
156,357
|
8,808
|
107,811
|
147,140
|
0
|
0
|
0
|
-
|
80,000
|
60,000
|
0
|
5,000
|
35,000
|
495,000
|
0
|
0
|
4,204
|
4,378
|
4,373
|
19,123
|
3,295
|
204,358
|
191,102
|
6,514
|
6,220
|
70,795
|
202,682
|
1,000
|
63,636
|
668,542
|
114,977
|
-
|
172,336
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
248,364
|
-
|
|
財務キャッシュフロー
|
-66,398
|
-19,223
|
-20,482
|
65,077
|
-37,292
|
-66,180
|
2,596
|
-6,992
|
196,630
|
-82,202
|
32,910
|
244,942
|
79
|
2,214
|
-18,447
|
-56,496
|
658
|
-5,710
|
-4,656
|
-35,115
|
-50,243
|
99,657
|
-56,916
|
97,438
|
-57,200
|
-95,501
|
40,748
|
44,809
|
-212,496
|
2,053
|
-23,925
|
-14,569
|
39,088
|
-41,217
|
523,708
|
-563,889
|
-9,553
|
157,984
|
55,095
|
27,447
|
-235,704
|
-180,557
|
-49,444
|
-48,095
|
-39,109
|
106,546
|
109,236
|
-113,961
|
11,466
|
48,856
|
-66,206
|
-75,553
|
-62,651
|
55,203
|
-69,877
|
-68,600
|
-68,854
|
-53,101
|
-42,251
|
350,471
|
210,643
|
-420,163
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
251,879
|
-55,748
|
112,274
|
-77,931
|
212,397
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.5
|
-4.2
|
7.4
|
-3.9
|
11.2
|