|
(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
|
17,760
|
19,210
|
21,905
|
22,938
|
26,006
|
25,804
|
28,734
|
29,050
|
28,035
|
27,819
|
30,446
|
31,505
|
32,599
|
32,436
|
34,601
|
36,571
|
39,712
|
39,072
|
40,693
|
37,162
|
39,751
|
40,941
|
37,900
|
40,933
|
40,389
|
40,194
|
37,679
|
37,141
|
37,381
|
38,574
|
40,503
|
47,247
|
46,422
|
45,532
|
47,183
|
47,526
|
46,982
|
45,231
|
50,051
|
47,110
|
46,812
|
46,732
|
48,404
|
50,331
|
48,539
|
48,054
|
48,196
|
48,305
|
47,252
|
46,230
|
45,595
|
46,679
|
46,264
|
45,005
|
43,168
|
41,727
|
41,037
|
40,592
|
39,638
|
35,810
|
35,162
|
32,793
|
33,985
|
|
株式報酬費用
|
-
|
7,939
|
9,621
|
10,357
|
10,821
|
9,102
|
8,945
|
7,255
|
6,891
|
10,715
|
9,685
|
5,983
|
6,799
|
11,465
|
12,676
|
9,796
|
10,371
|
11,116
|
10,647
|
9,920
|
12,086
|
11,777
|
13,491
|
8,877
|
10,398
|
10,508
|
10,042
|
11,575
|
9,816
|
8,910
|
8,821
|
12,994
|
12,668
|
12,442
|
8,134
|
19,090
|
8,539
|
7,120
|
6,321
|
13,920
|
8,397
|
6,285
|
6,686
|
13,223
|
8,744
|
7,639
|
6,511
|
17,351
|
13,885
|
3,773
|
7,891
|
19,497
|
8,852
|
6,519
|
6,732
|
13,447
|
8,253
|
8,487
|
4,413
|
18,559
|
11,641
|
-9,752
|
7,452
|
|
営業キャッシュフロー
|
-
|
-23,728
|
462,041
|
-179,669
|
34,967
|
119,081
|
146,504
|
250,335
|
60,619
|
176,329
|
187,750
|
-179,404
|
333,917
|
81,132
|
215,046
|
124,037
|
159,435
|
-67,224
|
457,053
|
-241,596
|
461,034
|
-108,494
|
544,135
|
-36,592
|
147,920
|
24,424
|
220,054
|
-20,890
|
-112,220
|
134,889
|
122,778
|
-75,077
|
-409,772
|
494,405
|
263,134
|
-328,999
|
405,418
|
286,774
|
494,802
|
466,865
|
418,245
|
274,727
|
200,006
|
-4,536
|
281,380
|
114,246
|
27,893
|
-200,248
|
-82,582
|
141,066
|
108,687
|
223,804
|
-126,804
|
321,707
|
286,742
|
403,210
|
320,181
|
80,558
|
326,464
|
351,679
|
-205,896
|
-281,684
|
199,950
|
|
資本的支出
|
-
|
-26,753
|
-28,881
|
-18,177
|
-42,163
|
-27,927
|
-25,674
|
-22,253
|
-26,611
|
-26,710
|
-36,650
|
-26,751
|
-26,810
|
-31,904
|
-30,697
|
-32,843
|
-29,160
|
-25,878
|
-34,624
|
-31,150
|
-37,670
|
-44,236
|
-41,744
|
-49,261
|
-39,075
|
-38,005
|
-38,354
|
-62,118
|
-39,788
|
-47,691
|
-54,352
|
-34,735
|
-31,816
|
-38,346
|
-30,439
|
-33,815
|
-47,821
|
-31,444
|
-30,111
|
-27,971
|
-31,571
|
-30,013
|
-34,030
|
-20,180
|
-20,929
|
-21,176
|
-20,766
|
-19,270
|
-16,974
|
-18,536
|
-24,056
|
-20,114
|
-16,991
|
-20,670
|
-25,510
|
-29,535
|
-22,101
|
-18,519
|
-22,548
|
-24,979
|
-18,618
|
-30,276
|
-27,381
|
|
投資キャッシュフロー
|
-
|
-314,401
|
-155,967
|
-397,190
|
-105,487
|
-108,920
|
-34,912
|
-182,796
|
-68,265
|
-30,763
|
-127,318
|
-39,133
|
-26,810
|
-65,914
|
-355,245
|
-93,067
|
-29,160
|
-54,634
|
-67,983
|
-162,231
|
-375,255
|
-86,472
|
-40,069
|
-95,751
|
-50,058
|
-61,478
|
-34,159
|
-54,232
|
-28,775
|
-48,252
|
-57,499
|
-336,411
|
-35,412
|
-43,624
|
-47,518
|
-30,875
|
-38,361
|
-50,724
|
-53,623
|
-33,437
|
-31,571
|
-39,129
|
-34,657
|
1,991
|
-20,929
|
-20,803
|
-20,377
|
899
|
-16,601
|
-18,273
|
-23,736
|
-9,247
|
-16,896
|
-20,670
|
-25,510
|
-24,396
|
-20,788
|
-7,842
|
-41,416
|
-24,979
|
106,240
|
-30,276
|
-27,381
|
|
自己株式の取得による支出
|
-
|
50,087
|
42,384
|
46,447
|
50,414
|
99,941
|
242
|
57,684
|
100,114
|
64,997
|
38,075
|
113,504
|
198,806
|
303
|
50,180
|
88,501
|
50,310
|
50,600
|
115,352
|
78,561
|
77,863
|
50,177
|
149,833
|
18,684
|
28,149
|
120,345
|
49,268
|
68,847
|
54,816
|
25,462
|
25,114
|
52,513
|
20,038
|
20,622
|
150,132
|
53,925
|
146,999
|
103,270
|
100,009
|
158,989
|
72,750
|
153,011
|
98,985
|
160,619
|
250,708
|
250,221
|
250,000
|
264,431
|
219,532
|
241,291
|
324,233
|
303,801
|
212,416
|
203,491
|
50,492
|
87,948
|
75,353
|
51,051
|
50,790
|
59,413
|
50,736
|
630
|
50,890
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
591,156
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
688,162
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
494,625
|
492,519
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
244,463
|
107,261
|
173,331
|
68,970
|
3,880
|
-260,100
|
278,027
|
-394,855
|
-106,608
|
-34,245
|
186,501
|
-339,966
|
-134,053
|
260,943
|
-158,835
|
-85,311
|
63,282
|
-254,022
|
323,355
|
1,969
|
151,309
|
-560,820
|
253,623
|
16,938
|
-67,159
|
-37,338
|
63,964
|
27,392
|
90,041
|
75,349
|
235,483
|
216,742
|
-313,740
|
-175,318
|
180,785
|
-426,613
|
-236,892
|
-423,649
|
-529,940
|
-374,833
|
-229,416
|
-92,908
|
-123,166
|
-258,453
|
-92,761
|
11,076
|
227,578
|
160,016
|
68,233
|
-346,045
|
-210,957
|
152,871
|
-156,663
|
-451,473
|
-317,662
|
-317,247
|
-120,477
|
-201,441
|
-342,116
|
-73,832
|
306,523
|
-96,712
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
303,916
|
326,700
|
-224,514
|
-311,960
|
172,569
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.2
|
4.8
|
-3.0
|
-4.0
|
2.0
|