|
(単位:千ドル)
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
65,208
|
73,180
|
76,161
|
79,109
|
86,288
|
90,934
|
95,182
|
106,599
|
112,433
|
117,790
|
120,237
|
123,963
|
128,978
|
137,613
|
149,708
|
144,295
|
142,129
|
141,517
|
138,690
|
133,847
|
143,267
|
145,675
|
144,579
|
141,460
|
143,161
|
143,297
|
130,131
|
132,006
|
110,161
|
106,861
|
106,417
|
104,493
|
100,437
|
102,937
|
100,741
|
96,655
|
96,255
|
94,811
|
93,991
|
104,545
|
97,816
|
99,080
|
157,657
|
|
株式報酬費用
|
-
|
3,187
|
-
|
-
|
3,922
|
-
|
-
|
6,028
|
-
|
-
|
7,010
|
-
|
-
|
6,982
|
-
|
-
|
7,921
|
-
|
-
|
5,901
|
7,087
|
-
|
-
|
7,158
|
-
|
-
|
10,201
|
-
|
-
|
7,451
|
-
|
-
|
6,218
|
-
|
-
|
8,273
|
-
|
-
|
7,672
|
-
|
-
|
6,851
|
-
|
|
営業キャッシュフロー
|
-
|
238,870
|
-
|
-
|
236,649
|
-
|
-
|
341,930
|
-
|
-
|
304,858
|
-
|
-
|
389,707
|
-
|
-
|
308,196
|
-
|
-
|
70,687
|
72,272
|
-
|
-
|
209,508
|
-
|
-
|
111,781
|
-
|
-
|
-19,601
|
-
|
-
|
-3,705
|
-
|
-
|
185,397
|
-
|
-
|
174,798
|
-
|
-
|
158,358
|
-
|
|
資本的支出
|
-
|
-116,224
|
-
|
-
|
-256,943
|
-
|
-
|
-219,444
|
-
|
-
|
-140,643
|
-
|
-
|
-369,029
|
-
|
-
|
-114,470
|
-
|
-
|
-82,127
|
-91,698
|
-
|
-
|
-196,094
|
-
|
-
|
-46,021
|
-
|
-
|
-13,985
|
-
|
-
|
-44,014
|
-
|
-
|
-96,027
|
-
|
-
|
-136,411
|
-
|
-
|
-106,485
|
-
|
|
投資キャッシュフロー
|
-
|
-117,196
|
-
|
-
|
-246,788
|
-
|
-
|
-193,928
|
-
|
-
|
-132,730
|
-
|
-
|
-361,904
|
-
|
-
|
-110,730
|
-
|
-
|
-82,043
|
-128,844
|
-
|
-
|
-186,730
|
-
|
-
|
-23,035
|
-
|
-
|
-65,203
|
-
|
-
|
-44,729
|
-
|
-
|
-82,169
|
-
|
-
|
-113,067
|
-
|
-
|
52,651
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59,654
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-10,655
|
-
|
-
|
-6,237
|
-
|
-
|
-2,943
|
-
|
-
|
-38,582
|
-
|
-
|
-137,061
|
-
|
-
|
-78,620
|
-
|
-
|
-68,293
|
-81,082
|
-
|
-
|
-86,347
|
-
|
-
|
-77,402
|
-
|
-
|
-29,287
|
-
|
-
|
-635,610
|
-
|
-
|
-100,557
|
-
|
-
|
-98,728
|
-
|
-
|
-33,150
|
-
|
|
フリーキャッシュフロー
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|