|
(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
|
16,400
|
-8,200
|
10,800
|
11,000
|
11,400
|
13,800
|
13,400
|
13,100
|
13,900
|
14,200
|
14,100
|
13,900
|
14,200
|
17,500
|
14,800
|
14,800
|
14,800
|
15,400
|
15,600
|
16,000
|
15,700
|
15,700
|
16,200
|
15,900
|
16,600
|
16,400
|
16,900
|
17,400
|
17,600
|
18,200
|
17,900
|
17,500
|
17,800
|
18,700
|
20,200
|
18,200
|
19,700
|
20,200
|
20,100
|
19,900
|
20,700
|
19,300
|
19,500
|
19,500
|
19,000
|
19,900
|
20,300
|
18,000
|
18,200
|
20,400
|
19,200
|
18,900
|
19,400
|
20,800
|
19,600
|
19,600
|
20,300
|
19,300
|
20,700
|
20,500
|
21,600
|
22,300
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,100
|
1,800
|
1,200
|
1,300
|
5,900
|
1,300
|
1,300
|
1,400
|
6,500
|
1,400
|
1,800
|
400
|
8,700
|
2,100
|
1,500
|
1,000
|
9,000
|
1,400
|
1,100
|
1,200
|
7,400
|
1,500
|
1,400
|
1,600
|
7,600
|
1,400
|
1,400
|
700
|
7,000
|
1,600
|
1,500
|
1,400
|
8,300
|
2,100
|
2,300
|
2,200
|
6,100
|
2,500
|
2,700
|
2,500
|
|
営業キャッシュフロー
|
18,800
|
56,000
|
-52,200
|
-35,000
|
36,900
|
128,900
|
15,000
|
15,200
|
70,500
|
70,500
|
36,600
|
69,800
|
83,400
|
92,400
|
12,300
|
78,600
|
74,400
|
100,400
|
-3,200
|
62,000
|
173,500
|
113,300
|
26,700
|
129,100
|
108,700
|
183,300
|
-11,500
|
84,700
|
77,000
|
176,200
|
43,200
|
-
|
116,000
|
159,700
|
21,600
|
122,100
|
136,300
|
176,200
|
54,100
|
125,200
|
151,100
|
231,700
|
104,400
|
91,600
|
180,800
|
264,300
|
16,500
|
37,900
|
160,300
|
176,700
|
119,900
|
140,300
|
178,800
|
231,300
|
106,600
|
57,400
|
195,900
|
221,900
|
38,700
|
139,600
|
255,400
|
183,100
|
|
資本的支出
|
-25,700
|
-5,900
|
-12,400
|
-11,900
|
-12,400
|
-16,800
|
-13,100
|
-17,200
|
-14,200
|
-25,400
|
-18,400
|
-19,800
|
-27,500
|
-32,000
|
-25,300
|
-25,500
|
-15,200
|
-20,100
|
-14,900
|
-16,100
|
-22,100
|
-19,600
|
-19,400
|
-18,300
|
-21,000
|
-22,000
|
-16,800
|
-19,500
|
-30,100
|
-27,800
|
-17,300
|
-22,200
|
-19,000
|
-26,700
|
-20,900
|
-15,600
|
-13,800
|
-14,100
|
-12,800
|
-12,000
|
-11,900
|
-20,100
|
-17,100
|
-13,600
|
-14,600
|
-29,800
|
-12,900
|
-17,800
|
-20,200
|
-19,400
|
-10,700
|
-13,500
|
-18,500
|
-29,900
|
-22,000
|
-22,900
|
-32,500
|
-30,600
|
-21,300
|
-17,100
|
-14,800
|
-17,600
|
|
投資キャッシュフロー
|
-27,100
|
-22,100
|
-12,400
|
-10,500
|
299,000
|
-19,800
|
48,900
|
-66,700
|
-36,700
|
-32,300
|
26,800
|
29,400
|
-31,300
|
-33,100
|
-25,400
|
-25,300
|
-34,700
|
-120,600
|
-82,800
|
-29,800
|
-48,900
|
-24,600
|
-30,500
|
-73,100
|
-142,900
|
-53,700
|
-17,900
|
-18,300
|
-75,300
|
-46,600
|
34,900
|
-
|
-19,700
|
-27,100
|
77,800
|
-129,800
|
-23,800
|
109,700
|
26,400
|
-2,200
|
-11,800
|
-600
|
12,500
|
-62,500
|
-85,300
|
-214,600
|
2,100
|
38,800
|
17,400
|
-50,200
|
-9,800
|
43,600
|
-64,600
|
6,700
|
-71,200
|
11,100
|
-51,000
|
-156,000
|
-10,800
|
9,000
|
-34,900
|
-16,300
|
|
自己株式の取得による支出
|
-
|
-
|
5,700
|
-11,400
|
11,400
|
17,800
|
-
|
-
|
0
|
12,300
|
3,500
|
10,500
|
52,500
|
7,200
|
21,300
|
39,500
|
25,800
|
17,200
|
20,700
|
26,600
|
57,000
|
23,800
|
30,500
|
51,700
|
18,000
|
35,000
|
30,100
|
36,100
|
37,100
|
35,800
|
33,100
|
36,600
|
36,300
|
96,600
|
45,600
|
87,000
|
97,400
|
57,700
|
56,700
|
0
|
0
|
0
|
67,000
|
131,100
|
13,900
|
154,500
|
107,900
|
82,500
|
91,600
|
121,500
|
53,100
|
16,500
|
91,800
|
145,100
|
74,500
|
78,700
|
83,900
|
68,700
|
120,600
|
130,700
|
84,100
|
65,400
|
|
長期借入れによる収入
|
-
|
-
|
77,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74,500
|
-39,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
98,700
|
3,000
|
-7,100
|
56,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,800
|
-
|
-
|
-
|
34,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
700
|
6,800
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
3,700
|
135,600
|
75,600
|
-
|
6,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
23,400
|
-24,100
|
73,000
|
29,500
|
15,600
|
42,100
|
-141,600
|
-48,000
|
-13,400
|
-50,500
|
-22,600
|
-39,400
|
-43,700
|
-51,900
|
2,700
|
-28,800
|
-32,500
|
-60,600
|
50,900
|
-67,800
|
-89,400
|
-47,800
|
-14,100
|
-73,600
|
16,300
|
-68,200
|
-7,600
|
-53,200
|
13,600
|
-104,900
|
-182,800
|
-
|
-123,300
|
-105,900
|
-21,300
|
-48,500
|
-174,700
|
-131,300
|
-38,400
|
-96,400
|
-204,100
|
-35,900
|
-111,500
|
-162,800
|
-54,200
|
-92,500
|
-56,100
|
-123,100
|
-140,900
|
-110,700
|
-97,500
|
-193,700
|
-209,500
|
-184,000
|
-120,600
|
-103,100
|
-144,000
|
-40,700
|
-95,100
|
-146,000
|
-245,500
|
-146,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
191,300
|
17,400
|
122,500
|
240,600
|
165,500
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.0
|
1.8
|
12.1
|
25.5
|
18.1
|