|
(単位:千ドル)
|
1Q11
|
2Q11
|
2Q11
|
4Q11
|
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
|
38,800
|
41,200
|
-
|
41,900
|
42,200
|
42,100
|
42,900
|
44,500
|
44,100
|
44,000
|
47,000
|
43,600
|
42,600
|
41,300
|
39,400
|
36,700
|
36,500
|
33,100
|
33,600
|
32,200
|
32,900
|
32,400
|
34,100
|
33,900
|
34,600
|
37,900
|
40,200
|
38,800
|
39,100
|
41,600
|
42,800
|
47,800
|
48,800
|
42,900
|
45,500
|
45,000
|
52,100
|
55,100
|
54,600
|
54,800
|
61,700
|
61,600
|
61,400
|
61,000
|
60,300
|
58,600
|
65,900
|
67,600
|
69,600
|
69,100
|
69,500
|
72,400
|
73,100
|
74,800
|
73,000
|
70,700
|
59,800
|
78,200
|
82,100
|
|
株式報酬費用
|
600
|
-
|
4,700
|
-
|
1,400
|
2,000
|
900
|
800
|
4,700
|
2,000
|
2,400
|
5,900
|
7,600
|
2,700
|
1,100
|
5,200
|
3,300
|
2,500
|
3,100
|
2,800
|
2,100
|
1,800
|
2,800
|
4,500
|
4,000
|
4,000
|
5,200
|
6,800
|
5,700
|
6,300
|
9,400
|
9,400
|
16,700
|
9,800
|
6,800
|
7,200
|
5,400
|
8,300
|
10,400
|
7,600
|
11,100
|
9,200
|
5,200
|
7,100
|
14,900
|
14,300
|
12,300
|
10,900
|
8,300
|
6,400
|
6,500
|
9,300
|
7,300
|
7,500
|
12,400
|
5,700
|
8,000
|
5,000
|
7,300
|
|
営業キャッシュフロー
|
-5,700
|
75,000
|
-
|
-
|
-16,400
|
99,000
|
121,200
|
3,300
|
37,800
|
63,300
|
97,100
|
30,600
|
17,000
|
24,900
|
68,800
|
-23,400
|
66,000
|
48,200
|
118,000
|
-37,800
|
51,200
|
43,600
|
110,500
|
26,900
|
74,400
|
14,900
|
135,900
|
56,800
|
52,300
|
39,500
|
215,500
|
-38,000
|
61,900
|
127,900
|
216,800
|
13,400
|
-73,400
|
147,400
|
230,300
|
-1,500
|
82,500
|
192,600
|
204,400
|
-76,300
|
117,400
|
159,400
|
279,400
|
-45,100
|
150,400
|
-
|
409,400
|
63,900
|
-66,100
|
58,400
|
369,800
|
-60,200
|
-
|
122,100
|
-
|
|
資本的支出
|
-29,400
|
-
|
-89,300
|
-77,500
|
-34,300
|
-47,600
|
-66,900
|
-34,100
|
-45,600
|
-44,600
|
-55,500
|
-24,300
|
-32,600
|
-26,900
|
-53,700
|
-14,300
|
-20,900
|
-26,000
|
-39,900
|
-20,800
|
-24,200
|
-27,400
|
-39,800
|
-27,800
|
-43,300
|
-46,300
|
-57,100
|
-36,700
|
-36,600
|
-30,700
|
-51,100
|
-35,200
|
-37,900
|
-42,900
|
-48,800
|
-30,200
|
-23,700
|
-25,200
|
-39,400
|
-32,200
|
-41,000
|
-40,500
|
-54,200
|
-37,000
|
-46,400
|
-48,100
|
-51,100
|
-45,200
|
-44,200
|
-43,700
|
-69,600
|
-52,200
|
-56,700
|
-51,000
|
-62,600
|
-58,900
|
-51,800
|
-44,700
|
-47,700
|
|
投資キャッシュフロー
|
-18,900
|
-
|
-77,800
|
-
|
-38,600
|
-21,300
|
-67,700
|
-45,300
|
-42,800
|
-43,500
|
8,600
|
-28,600
|
-30,200
|
28,600
|
-63,800
|
-7,400
|
-25,400
|
-31,000
|
-39,900
|
-24,100
|
-18,800
|
-26,000
|
-40,000
|
-49,200
|
-98,300
|
-128,900
|
-118,500
|
-48,600
|
-58,800
|
-515,900
|
-49,400
|
-164,200
|
-78,500
|
-58,800
|
-31,500
|
-110,400
|
-359,400
|
-43,700
|
-51,900
|
-138,500
|
-241,400
|
-10,400
|
-64,400
|
-52,000
|
-50,500
|
-9,600
|
-219,100
|
-57,600
|
-87,000
|
-3,300
|
-31,900
|
-45,800
|
-70,600
|
-65,000
|
-34,800
|
-48,700
|
-108,900
|
-42,000
|
-2,800
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
-
|
-
|
-
|
24,900
|
16,000
|
1,500
|
88,200
|
64,200
|
23,000
|
42,700
|
59,600
|
78,300
|
44,800
|
85,200
|
23,600
|
55,800
|
|
財務キャッシュフロー
|
-7,200
|
-
|
-42,100
|
-
|
22,200
|
-3,400
|
-55,300
|
85,500
|
15,800
|
-18,200
|
-89,100
|
40,200
|
34,400
|
-40,500
|
-30,800
|
40,600
|
-29,300
|
-11,700
|
-48,600
|
48,500
|
-25,800
|
3,900
|
-71,500
|
51,300
|
25,900
|
148,200
|
360,400
|
-13,800
|
-40,700
|
238,800
|
-90,900
|
106,600
|
42,900
|
-36,800
|
-150,700
|
168,100
|
611,300
|
-30,200
|
-65,500
|
95,400
|
219,000
|
-79,800
|
-63,300
|
98,800
|
37,700
|
155,400
|
-46,700
|
-97,100
|
42,800
|
-153,100
|
300
|
-1,300
|
100,400
|
400
|
-57,300
|
-124,100
|
86,000
|
-178,000
|
102,000
|
|
フリーキャッシュフロー
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
307,200
|
-119,100
|
-
|
77,400
|
-
|
|
FCFマージン(%)
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
24.3
|
-9.6
|
-
|
5.8
|
-
|