|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
6,050
|
6,099
|
5,604
|
5,499
|
6,141
|
6,889
|
7,227
|
5,270
|
8,353
|
7,056
|
7,866
|
7,387
|
6,629
|
7,610
|
10,995
|
12,403
|
11,033
|
11,269
|
11,100
|
12,800
|
10,300
|
10,700
|
9,800
|
10,700
|
9,800
|
9,900
|
11,300
|
11,400
|
9,900
|
9,500
|
9,800
|
10,400
|
11,600
|
3,700
|
10,600
|
9,900
|
9,200
|
8,900
|
10,300
|
12,200
|
15,400
|
13,100
|
13,300
|
14,600
|
14,400
|
11,800
|
12,400
|
13,700
|
11,400
|
6,900
|
10,800
|
11,200
|
13,700
|
12,300
|
11,900
|
11,800
|
13,000
|
13,300
|
11,600
|
10,400
|
11,200
|
10,900
|
|
営業キャッシュフロー
|
97,343
|
112,668
|
107,517
|
143,130
|
142,979
|
115,705
|
120,368
|
137,075
|
142,447
|
167,894
|
137,627
|
213,826
|
225,531
|
195,891
|
190,649
|
-
|
101,914
|
61,903
|
161,100
|
197,600
|
134,500
|
135,500
|
141,100
|
226,900
|
-118,100
|
117,400
|
175,500
|
101,600
|
127,300
|
186,400
|
156,200
|
-
|
164,800
|
138,700
|
38,500
|
76,300
|
186,100
|
156,600
|
141,700
|
243,300
|
131,100
|
112,500
|
110,100
|
176,800
|
88,000
|
85,400
|
130,500
|
98,800
|
69,600
|
53,600
|
46,200
|
135,600
|
79,600
|
96,100
|
13,800
|
102,500
|
99,500
|
69,600
|
200
|
96,000
|
138,800
|
98,300
|
|
資本的支出
|
-18,282
|
-25,926
|
-28,325
|
-16,103
|
-17,086
|
-28,894
|
-24,691
|
-15,028
|
-19,510
|
-62,295
|
-24,856
|
-31,192
|
-35,734
|
-55,176
|
-58,517
|
-46,965
|
-34,488
|
-33,730
|
-22,800
|
-17,100
|
-17,600
|
-21,500
|
-29,700
|
-57,200
|
-25,000
|
-31,500
|
-24,500
|
-21,400
|
-22,000
|
-27,600
|
-15,600
|
-17,400
|
-22,700
|
-28,300
|
-27,000
|
-24,700
|
-27,800
|
-26,600
|
-24,400
|
-25,200
|
-26,000
|
-36,400
|
-33,400
|
-35,000
|
-36,100
|
-46,900
|
-41,300
|
-34,600
|
-37,700
|
-42,800
|
-30,300
|
-38,300
|
-31,100
|
-35,300
|
-32,900
|
-36,300
|
-27,100
|
-25,700
|
-18,300
|
-22,800
|
-20,800
|
-18,500
|
|
投資キャッシュフロー
|
-19,281
|
-26,630
|
-28,520
|
-17,773
|
-15,535
|
-30,258
|
-27,228
|
-15,057
|
-20,167
|
-62,548
|
-24,832
|
-31,183
|
-35,646
|
-59,161
|
-61,739
|
-
|
-38,706
|
-49,535
|
-16,700
|
-17,600
|
-17,000
|
-22,100
|
-25,600
|
-56,800
|
-25,100
|
-33,800
|
-25,700
|
-21,800
|
-23,200
|
-27,100
|
-15,600
|
-
|
-22,700
|
-28,200
|
-27,000
|
-24,700
|
-27,800
|
-28,500
|
-24,300
|
-25,100
|
-26,100
|
-47,700
|
-33,400
|
-35,000
|
-40,500
|
-47,500
|
-41,200
|
-34,600
|
-37,600
|
-42,800
|
-30,200
|
-38,300
|
-31,100
|
-35,200
|
-32,800
|
-36,200
|
10,000
|
-25,600
|
-18,800
|
-50,600
|
-20,600
|
-18,700
|
|
自己株式の取得による支出
|
26,943
|
53,845
|
8,965
|
106,322
|
153,508
|
52,844
|
72,942
|
432,694
|
695
|
50,396
|
164,485
|
1,241
|
110,095
|
30,620
|
694,503
|
583,426
|
491
|
13,480
|
9,000
|
100
|
1,600
|
5,900
|
2,300
|
2,200
|
8,000
|
700
|
58,100
|
215,500
|
72,600
|
498,000
|
54,200
|
631,400
|
55,000
|
9,700
|
7,600
|
1,400
|
900
|
6,800
|
4,700
|
21,300
|
818,200
|
79,300
|
645,000
|
88,200
|
176,000
|
102,100
|
116,200
|
30,300
|
100
|
100
|
8,700
|
700
|
300
|
1,300
|
2,300
|
3,400
|
0
|
2,600
|
2,200
|
4,600
|
1,300
|
100
|
|
長期借入金の返済による支出
|
143,750
|
119,986
|
284,924
|
123,405
|
339,567
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-64,191
|
-89,398
|
-16,041
|
-133,469
|
-103,409
|
-84,880
|
-52,153
|
-134,036
|
-91,588
|
-93,464
|
293,197
|
-44,783
|
-155,998
|
-61,674
|
260,344
|
-
|
-21,396
|
-31,671
|
-31,100
|
-145,600
|
-41,200
|
-32,100
|
-233,700
|
200
|
-7,800
|
-11,000
|
780,500
|
-243,000
|
-98,900
|
-523,800
|
-95,200
|
-
|
147,400
|
-17,900
|
-11,900
|
-5,800
|
-682,100
|
-13,200
|
21,000
|
567,400
|
-823,500
|
-85,800
|
-499,200
|
79,400
|
-200,200
|
-108,600
|
-122,400
|
-36,600
|
-56,200
|
-49,500
|
-76,000
|
-9,300
|
-71,300
|
8,300
|
-158,200
|
-82,000
|
-86,100
|
-9,000
|
-72,200
|
-60,200
|
-130,400
|
-32,700
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,900
|
-18,100
|
73,200
|
118,000
|
79,800
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.6
|
-1.5
|
5.8
|
9.3
|
6.2
|