|
(単位:千ドル)
|
1Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
2Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
33,108
|
34,915
|
38,700
|
39,700
|
37,400
|
39,500
|
38,900
|
39,500
|
39,100
|
41,900
|
38,800
|
34,600
|
34,700
|
31,600
|
32,300
|
32,000
|
31,500
|
30,700
|
31,000
|
27,700
|
31,700
|
32,400
|
32,400
|
31,300
|
55,500
|
60,000
|
61,300
|
61,200
|
59,900
|
59,300
|
58,800
|
58,100
|
59,400
|
54,600
|
51,400
|
55,100
|
56,600
|
57,700
|
60,400
|
65,900
|
67,100
|
66,600
|
|
営業キャッシュフロー
|
-68,160
|
-
|
-3,100
|
-
|
-
|
-68,800
|
-
|
-
|
-62,800
|
-
|
-
|
-59,900
|
-
|
-
|
-26,200
|
-
|
-
|
-44,100
|
-
|
-
|
-53,700
|
-
|
-
|
-9,600
|
-
|
-
|
19,500
|
-
|
-
|
11,500
|
-
|
-
|
22,400
|
-
|
-
|
32,900
|
-
|
-
|
4,500
|
-
|
-
|
-30,800
|
|
資本的支出
|
-40,536
|
-
|
-46,900
|
-
|
-
|
-28,500
|
-
|
-
|
-34,500
|
-
|
-
|
-39,200
|
-
|
-
|
-29,800
|
-
|
-
|
-21,300
|
-
|
-
|
-28,000
|
-
|
-
|
-26,000
|
-
|
-
|
-37,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-38,819
|
-
|
-55,300
|
-
|
-
|
-27,400
|
-
|
-
|
-79,600
|
-
|
-
|
-26,000
|
-
|
-
|
16,500
|
-
|
-
|
-20,900
|
-
|
-
|
-23,200
|
-
|
-
|
-24,400
|
-
|
-
|
-37,600
|
-
|
-
|
4,200
|
-
|
-
|
-45,800
|
-
|
-
|
-269,100
|
-
|
-
|
-53,600
|
-
|
-
|
-19,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,800
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
847,731
|
-
|
948,000
|
-
|
-
|
464,900
|
-
|
-
|
395,400
|
-
|
-
|
152,800
|
-
|
-
|
276,500
|
-
|
-
|
359,800
|
-
|
-
|
296,500
|
-
|
-
|
349,600
|
-
|
-
|
429,000
|
-
|
-
|
384,500
|
-
|
-
|
641,600
|
-
|
-
|
836,300
|
-
|
-
|
529,100
|
-
|
-
|
724,900
|
|
長期借入金の返済による支出
|
697,257
|
-
|
850,000
|
-
|
-
|
350,800
|
-
|
-
|
263,300
|
-
|
-
|
111,500
|
-
|
-
|
248,900
|
-
|
-
|
353,500
|
-
|
-
|
238,100
|
-
|
-
|
267,600
|
-
|
-
|
311,400
|
-
|
-
|
353,500
|
-
|
-
|
551,400
|
-
|
-
|
538,300
|
-
|
-
|
419,200
|
-
|
-
|
570,500
|
|
財務キャッシュフロー
|
116,935
|
-
|
37,000
|
-
|
-
|
95,100
|
-
|
-
|
150,700
|
-
|
-
|
59,900
|
-
|
-
|
-27,100
|
-
|
-
|
72,700
|
-
|
-
|
24,500
|
-
|
-
|
23,000
|
-
|
-
|
31,800
|
-
|
-
|
-30,000
|
-
|
-
|
54,000
|
-
|
-
|
239,500
|
-
|
-
|
36,100
|
-
|
-
|
62,500
|
|
フリーキャッシュフロー
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|