|
(単位:千ドル)
|
2Q10
|
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
|
35,677
|
37,587
|
37,321
|
37,862
|
39,100
|
40,275
|
43,098
|
43,033
|
52,109
|
59,781
|
63,199
|
64,382
|
68,207
|
66,099
|
66,223
|
66,841
|
67,052
|
69,646
|
71,027
|
78,268
|
79,801
|
84,661
|
90,983
|
80,883
|
79,145
|
80,612
|
81,869
|
65,127
|
59,020
|
69,962
|
74,872
|
61,848
|
72,150
|
70,196
|
76,031
|
71,139
|
76,913
|
72,348
|
88,675
|
73,921
|
83,559
|
80,182
|
75,725
|
59,202
|
64,733
|
68,763
|
68,679
|
63,314
|
66,734
|
70,143
|
73,568
|
65,550
|
68,639
|
65,393
|
68,400
|
65,549
|
66,454
|
72,971
|
80,472
|
68,629
|
76,340
|
78,211
|
76,256
|
|
営業キャッシュフロー
|
-
|
135,376
|
126,345
|
120,848
|
140,537
|
170,951
|
141,647
|
114,804
|
140,667
|
-
|
124,228
|
199,478
|
174,345
|
176,562
|
154,267
|
140,099
|
239,290
|
207,004
|
152,808
|
161,622
|
177,258
|
190,015
|
187,447
|
80,594
|
131,748
|
282,186
|
209,016
|
177,011
|
-
|
161,601
|
100,037
|
224,178
|
149,066
|
206,023
|
115,078
|
143,706
|
157,997
|
106,715
|
106,477
|
78,719
|
91,449
|
121,620
|
108,857
|
54,647
|
103,569
|
152,761
|
114,225
|
89,036
|
146,281
|
313,237
|
243,258
|
223,259
|
280,764
|
231,388
|
95,231
|
209,673
|
215,766
|
209,272
|
168,420
|
145,686
|
151,693
|
209,881
|
143,876
|
|
資本的支出
|
-
|
-58,925
|
-56,101
|
-63,782
|
-78,651
|
-73,875
|
-105,612
|
-105,339
|
-132,991
|
-94,023
|
-92,278
|
-70,306
|
-92,724
|
-79,623
|
-86,498
|
-69,463
|
-85,115
|
-79,081
|
-73,728
|
-50,330
|
-57,428
|
-51,424
|
-53,615
|
-31,733
|
-16,869
|
-21,665
|
-20,789
|
-30,346
|
-37,171
|
-37,938
|
-39,633
|
-51,525
|
-69,121
|
-63,762
|
-49,072
|
-84,043
|
-81,584
|
-75,515
|
-64,716
|
-50,364
|
-33,881
|
-18,575
|
-18,281
|
-31,437
|
-24,189
|
-33,035
|
-34,323
|
-59,153
|
-62,829
|
-99,304
|
-65,108
|
-95,474
|
-89,543
|
-110,339
|
-83,982
|
-123,846
|
-101,442
|
-110,298
|
-93,155
|
-86,776
|
-67,017
|
-64,728
|
-44,759
|
|
投資キャッシュフロー
|
-
|
-54,494
|
-56,870
|
-68,036
|
-78,989
|
-137,038
|
-117,045
|
-134,896
|
-255,428
|
-
|
-111,961
|
-121,312
|
-114,655
|
-83,234
|
-106,750
|
-104,609
|
-104,231
|
-106,541
|
-125,841
|
-94,447
|
-83,193
|
-111,186
|
-67,089
|
-57,274
|
-33,698
|
-73,715
|
-27,101
|
-35,845
|
-
|
-130,068
|
-39,379
|
-62,197
|
-65,805
|
-67,287
|
-49,960
|
-115,982
|
-93,791
|
-213,793
|
-64,550
|
-51,334
|
-36,129
|
-21,464
|
-16,197
|
-22,737
|
-27,510
|
-30,163
|
-62,278
|
-45,525
|
-117,817
|
-84,155
|
-155,841
|
-148,719
|
-128,895
|
-166,870
|
-115,249
|
-120,512
|
-102,481
|
-114,440
|
-103,231
|
-93,062
|
-75,191
|
-82,716
|
-80,286
|
|
長期借入金の返済による支出
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-70,316
|
249,793
|
-53,398
|
-53,413
|
-73,847
|
-58,251
|
-64,477
|
-62,834
|
-
|
13,955
|
-77,772
|
-79,573
|
-83,251
|
27,266
|
-114,748
|
-130,020
|
-105,069
|
-17,195
|
-65,381
|
-77,181
|
-86,172
|
-122,863
|
-26,763
|
-77,666
|
-237,471
|
-163,505
|
-93,588
|
-
|
-52,597
|
-72,295
|
-139,973
|
-60,800
|
-151,606
|
140,677
|
-241,682
|
-39,183
|
83,680
|
-37,262
|
-34,244
|
-49,837
|
-101,127
|
-71,221
|
-53,041
|
-72,753
|
-55,736
|
-34,155
|
-37,723
|
-50,566
|
-56,700
|
-69,865
|
-99,313
|
-138,220
|
-152,174
|
-117,412
|
-15,017
|
-43,539
|
-103,106
|
-123,656
|
-108,308
|
-102,852
|
-87,678
|
-86,892
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75,265
|
58,910
|
84,676
|
145,153
|
99,117
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.8
|
10.9
|
15.5
|
25.4
|
18.5
|