|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
3Q20
|
4Q21
|
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
|
19,500
|
19,500
|
18,900
|
17,900
|
18,300
|
18,400
|
17,800
|
17,300
|
17,000
|
17,900
|
17,500
|
17,200
|
17,300
|
17,900
|
18,000
|
18,100
|
18,300
|
18,900
|
18,100
|
-
|
15,700
|
-
|
19,000
|
19,900
|
-
|
24,800
|
19,900
|
20,100
|
20,200
|
19,700
|
21,000
|
23,300
|
28,200
|
28,000
|
24,400
|
24,100
|
24,200
|
25,200
|
23,600
|
23,700
|
22,500
|
23,800
|
23,300
|
25,600
|
-
|
23,600
|
23,700
|
22,900
|
22,300
|
22,100
|
21,600
|
21,200
|
19,900
|
20,000
|
19,700
|
19,500
|
19,300
|
18,500
|
18,400
|
18,300
|
17,300
|
|
株式報酬費用
|
1,600
|
1,400
|
2,500
|
1,500
|
3,400
|
1,800
|
3,300
|
2,000
|
3,300
|
1,700
|
2,900
|
2,200
|
2,900
|
1,900
|
3,200
|
2,300
|
4,300
|
2,600
|
3,600
|
-
|
-
|
-6,000
|
4,700
|
3,200
|
14,900
|
-
|
3,600
|
2,900
|
2,900
|
2,700
|
4,600
|
2,400
|
1,800
|
2,700
|
4,200
|
1,900
|
900
|
1,400
|
2,600
|
1,500
|
1,700
|
1,600
|
2,100
|
2,100
|
-
|
1,700
|
1,100
|
2,100
|
2,000
|
2,300
|
2,800
|
2,500
|
2,300
|
600
|
2,200
|
2,000
|
2,100
|
2,300
|
2,600
|
2,400
|
2,700
|
|
営業キャッシュフロー
|
80,800
|
-42,400
|
68,200
|
175,400
|
5,200
|
-
|
37,100
|
156,800
|
35,600
|
-56,900
|
7,600
|
117,900
|
31,800
|
-48,600
|
39,900
|
152,900
|
50,300
|
-12,400
|
13,500
|
166,000
|
-
|
-102,500
|
92,900
|
-
|
154,100
|
-
|
33,000
|
140,900
|
10,300
|
10,000
|
1,500
|
160,800
|
-
|
-24,000
|
-7,200
|
72,200
|
65,100
|
39,000
|
2,200
|
63,400
|
-
|
46,800
|
137,300
|
12,100
|
-23,100
|
-300
|
95,400
|
10,600
|
-43,900
|
15,500
|
117,200
|
47,400
|
-2,200
|
18,700
|
125,000
|
43,500
|
-4,700
|
46,100
|
113,100
|
75,000
|
10,900
|
|
資本的支出
|
-19,200
|
-22,800
|
-21,200
|
-21,200
|
-20,300
|
-
|
-12,800
|
-21,300
|
-28,400
|
-17,200
|
-32,800
|
-24,500
|
-32,600
|
-69,600
|
-50,700
|
-31,200
|
-37,100
|
-30,100
|
-25,200
|
-
|
-22,700
|
-41,600
|
-34,100
|
-42,100
|
-
|
-
|
-35,600
|
-36,300
|
-30,900
|
-35,700
|
-42,700
|
-39,100
|
-37,300
|
-31,400
|
-34,200
|
-36,000
|
-23,300
|
-28,800
|
-16,600
|
-57,000
|
-
|
-33,600
|
-53,800
|
-13,000
|
-15,100
|
-11,100
|
-12,100
|
-12,600
|
-12,300
|
-10,000
|
-8,900
|
-21,800
|
-17,000
|
-12,700
|
-8,000
|
-13,400
|
-17,600
|
-10,000
|
-11,600
|
-14,100
|
-28,100
|
|
投資キャッシュフロー
|
-12,600
|
-19,300
|
-20,800
|
-20,500
|
-17,500
|
-
|
-9,900
|
-29,000
|
-25,600
|
-7,900
|
-24,500
|
-23,700
|
-25,000
|
-88,700
|
-50,300
|
-30,800
|
-36,700
|
-42,400
|
-22,300
|
-24,400
|
-
|
-30,200
|
-33,700
|
-
|
-47,800
|
-
|
-34,500
|
-34,500
|
-29,800
|
-35,000
|
-413,900
|
-37,200
|
-
|
-8,800
|
-29,600
|
-11,900
|
-3,300
|
-7,400
|
-16,100
|
-49,300
|
-
|
-25,900
|
-38,400
|
-12,700
|
-15,300
|
-16,600
|
-8,500
|
-12,500
|
-11,500
|
79,600
|
-5,900
|
-3,800
|
-13,500
|
3,900
|
-2,300
|
-600
|
19,400
|
-8,800
|
-15,600
|
-10,000
|
-14,300
|
|
配当金の支払額
|
-
|
-
|
-
|
5,900
|
6,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
29,100
|
29,300
|
-
|
-
|
-
|
12,100
|
-
|
-
|
-
|
-
|
27,900
|
64,300
|
1,000
|
2,300
|
19,800
|
15,400
|
7,200
|
88,700
|
84,800
|
18,400
|
28,000
|
4,600
|
66,400
|
-
|
-
|
-
|
17,500
|
54,100
|
24,700
|
45,700
|
8,200
|
1,600
|
19,600
|
0
|
0
|
9,200
|
8,700
|
0
|
7,800
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,600
|
0
|
7,200
|
15,000
|
|
長期借入れによる収入
|
108,100
|
192,200
|
117,500
|
62,800
|
181,900
|
220,700
|
70,600
|
100,400
|
161,200
|
173,100
|
168,700
|
137,000
|
126,500
|
262,300
|
160,000
|
94,300
|
120,900
|
253,600
|
244,400
|
36,800
|
138,300
|
-
|
150,300
|
-
|
-
|
202,400
|
178,100
|
152,800
|
236,400
|
232,900
|
578,000
|
58,400
|
239,900
|
226,800
|
326,400
|
260,900
|
97,500
|
51,600
|
271,900
|
148,900
|
275,200
|
185,700
|
67,600
|
137,100
|
-
|
262,500
|
179,200
|
215,900
|
408,700
|
143,400
|
89,500
|
150,300
|
207,300
|
79,300
|
47,700
|
188,400
|
305,000
|
148,400
|
121,400
|
40,000
|
43,800
|
|
長期借入金の返済による支出
|
124,600
|
100,000
|
188,400
|
200,200
|
157,000
|
117,900
|
115,500
|
228,500
|
175,400
|
74,000
|
148,300
|
162,000
|
148,000
|
108,900
|
129,500
|
195,600
|
162,200
|
125,200
|
170,200
|
-
|
-
|
128,700
|
128,200
|
188,400
|
161,300
|
-
|
143,400
|
193,900
|
178,300
|
157,700
|
138,700
|
168,300
|
299,700
|
191,900
|
290,800
|
321,200
|
145,300
|
56,800
|
257,900
|
173,200
|
-
|
193,400
|
150,000
|
133,600
|
184,500
|
227,500
|
270,600
|
192,500
|
355,000
|
210,500
|
161,700
|
149,800
|
208,300
|
79,300
|
162,700
|
203,800
|
330,500
|
159,500
|
153,400
|
68,000
|
43,800
|
|
財務キャッシュフロー
|
-43,100
|
61,400
|
-65,000
|
-131,400
|
-18,100
|
-
|
-46,400
|
-124,700
|
-16,100
|
83,700
|
1,700
|
-89,600
|
-7,900
|
147,000
|
6,300
|
-113,800
|
-28,000
|
46,800
|
500
|
-137,400
|
-19,100
|
28,300
|
-50,200
|
-
|
-
|
-
|
6,000
|
-106,500
|
25,000
|
21,700
|
423,100
|
-119,500
|
-
|
26,600
|
35,200
|
-71,500
|
-60,000
|
-12,600
|
200
|
-32,000
|
900
|
-12,700
|
-82,700
|
-4,200
|
-
|
26,700
|
-99,100
|
15,400
|
45,000
|
-75,900
|
-104,300
|
-11,000
|
-22,300
|
-16,000
|
-128,300
|
-27,800
|
-37,800
|
-34,500
|
-46,700
|
-54,100
|
-30,400
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-22,300
|
36,100
|
101,500
|
60,900
|
-17,200
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.2
|
3.3
|
8.6
|
6.0
|
-1.7
|