|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
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
|
18,700
|
19,600
|
20,700
|
20,900
|
21,000
|
21,200
|
20,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
2,300
|
5,900
|
-
|
2,700
|
5,800
|
5,400
|
4,000
|
3,400
|
6,700
|
6,100
|
4,500
|
4,000
|
7,300
|
10,000
|
4,200
|
4,800
|
11,100
|
6,300
|
3,100
|
2,600
|
4,600
|
10,900
|
2,600
|
2,500
|
14,300
|
4,100
|
3,600
|
3,500
|
13,700
|
4,900
|
9,500
|
3,000
|
4,500
|
11,200
|
7,200
|
7,300
|
20,800
|
6,500
|
4,300
|
3,400
|
15,900
|
5,300
|
5,100
|
5,200
|
15,100
|
8,300
|
8,200
|
8,100
|
14,100
|
7,600
|
8,100
|
6,700
|
16,700
|
8,900
|
9,900
|
11,000
|
|
営業キャッシュフロー
|
-
|
54,100
|
153,500
|
-
|
65,300
|
100,100
|
20,000
|
192,400
|
5,200
|
235,100
|
43,700
|
189,800
|
16,000
|
215,900
|
-4,500
|
242,400
|
32,400
|
199,800
|
43,000
|
250,900
|
37,700
|
185,800
|
53,200
|
218,300
|
83,100
|
198,700
|
92,000
|
244,400
|
-24,100
|
259,700
|
165,800
|
240,000
|
103,700
|
113,700
|
780,600
|
270,000
|
43,300
|
526,400
|
404,100
|
628,900
|
68,600
|
643,200
|
252,000
|
548,400
|
224,800
|
510,300
|
-3,000
|
255,600
|
-38,600
|
294,500
|
-59,600
|
-70,000
|
149,800
|
-52,500
|
-177,800
|
191,700
|
150,500
|
|
資本的支出
|
-
|
-70,100
|
-24,700
|
-
|
-35,300
|
-36,300
|
-33,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-49,300
|
-52,400
|
-50,200
|
-57,300
|
-66,400
|
-68,800
|
-69,500
|
-56,900
|
-90,100
|
-78,400
|
-59,100
|
-82,500
|
-101,500
|
-101,400
|
-80,300
|
-103,800
|
-60,000
|
-62,700
|
-63,600
|
-83,000
|
-42,200
|
-33,100
|
-37,800
|
-42,900
|
-41,300
|
-74,900
|
-45,100
|
-54,400
|
-56,600
|
-103,700
|
-75,900
|
-92,800
|
-95,300
|
-103,700
|
-87,000
|
-124,300
|
-93,700
|
-87,500
|
-81,000
|
-66,300
|
-75,200
|
-79,000
|
-68,900
|
-86,300
|
|
投資キャッシュフロー
|
-
|
-66,900
|
-88,500
|
-
|
-31,500
|
-24,800
|
-50,000
|
-39,000
|
-184,000
|
-39,800
|
-91,100
|
-80,900
|
-46,000
|
-42,300
|
-53,000
|
-53,900
|
-226,800
|
-79,600
|
-110,400
|
-130,900
|
-32,900
|
-76,000
|
-81,500
|
-48,700
|
-22,100
|
-13,200
|
-69,200
|
-89,800
|
-123,100
|
-48,600
|
-48,200
|
-16,700
|
-2,300
|
-92,200
|
-32,500
|
-26,900
|
77,900
|
70,600
|
-79,100
|
-217,000
|
-234,800
|
-59,000
|
-89,500
|
-98,800
|
-232,000
|
-305,900
|
-181,600
|
-9,500
|
-72,900
|
-69,300
|
-67,100
|
104,400
|
44,300
|
-136,100
|
-74,400
|
-319,100
|
-157,400
|
|
自己株式の取得による支出
|
-
|
17,100
|
58,900
|
-
|
244,800
|
400,500
|
131,400
|
6,400
|
37,300
|
14,200
|
4,300
|
100
|
48,700
|
116,200
|
66,000
|
196,100
|
109,400
|
9,600
|
51,700
|
48,300
|
28,400
|
400
|
35,500
|
390,400
|
9,700
|
23,300
|
76,700
|
0
|
0
|
33,400
|
11,300
|
0
|
0
|
78,900
|
1,100
|
0
|
287,200
|
310,700
|
710,400
|
915,400
|
381,700
|
342,300
|
442,200
|
392,900
|
522,100
|
315,700
|
207,500
|
200,000
|
151,200
|
38,700
|
311,300
|
5,600
|
104,400
|
220,600
|
33,200
|
176,000
|
361,800
|
|
長期借入金の返済による支出
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
27,400
|
-75,800
|
-
|
-14,500
|
-85,600
|
16,400
|
-116,700
|
150,200
|
-213,200
|
71,600
|
-110,000
|
31,100
|
-173,300
|
57,000
|
-189,100
|
202,500
|
-121,300
|
58,900
|
-112,200
|
-1,700
|
-118,100
|
24,600
|
-168,800
|
-45,100
|
-197,700
|
-27,900
|
-155,100
|
143,300
|
-210,900
|
-115,300
|
-229,700
|
-104,400
|
347,100
|
-901,800
|
-149,900
|
97,900
|
-816,500
|
-615,300
|
-399,500
|
154,800
|
-36,500
|
-434,000
|
-343,100
|
-340,400
|
-216,100
|
186,500
|
-253,000
|
110,100
|
-221,100
|
155,400
|
-45,800
|
-189,100
|
214,600
|
220,200
|
156,000
|
-33,300
|
|
フリーキャッシュフロー
|
-
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83,500
|
-127,700
|
-256,800
|
122,800
|
64,200
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
1.2
|
-1.9
|
-3.7
|
1.7
|
0.9
|