|
(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
|
|
減価償却費
|
30,234
|
30,592
|
31,592
|
29,798
|
31,256
|
32,013
|
31,875
|
31,054
|
32,975
|
32,707
|
33,195
|
32,830
|
33,509
|
34,242
|
33,888
|
33,969
|
34,509
|
34,722
|
35,057
|
35,454
|
35,793
|
36,277
|
36,145
|
37,038
|
36,978
|
37,133
|
37,728
|
46,184
|
41,139
|
40,882
|
41,028
|
42,278
|
42,660
|
43,154
|
43,362
|
42,293
|
43,738
|
44,407
|
43,666
|
44,098
|
44,262
|
43,915
|
44,286
|
44,603
|
45,095
|
45,460
|
45,494
|
35,857
|
45,984
|
46,220
|
46,409
|
48,268
|
51,968
|
53,263
|
55,174
|
55,863
|
57,570
|
59,484
|
60,818
|
62,738
|
66,704
|
68,142
|
|
営業キャッシュフロー
|
35,314
|
82,871
|
93,219
|
63,675
|
78,016
|
75,333
|
37,650
|
45,387
|
98,445
|
67,787
|
53,979
|
60,230
|
133,437
|
57,903
|
96,938
|
66,369
|
152,520
|
48,516
|
105,445
|
65,530
|
119,845
|
62,374
|
66,176
|
71,713
|
137,528
|
72,289
|
113,696
|
77,948
|
157,180
|
89,196
|
91,738
|
104,686
|
169,519
|
125,683
|
56,999
|
109,074
|
120,942
|
79,610
|
33,796
|
94,817
|
155,417
|
104,101
|
83,662
|
83,533
|
136,212
|
59,857
|
92,999
|
62,956
|
113,020
|
82,310
|
-90,399
|
97,178
|
155,252
|
104,996
|
109,685
|
146,362
|
201,935
|
136,435
|
124,287
|
176,941
|
162,837
|
137,773
|
|
資本的支出
|
-
|
-88,815
|
-101,880
|
-84,163
|
-80,948
|
-70,774
|
-48,382
|
-74,709
|
-64,660
|
-52,010
|
-51,976
|
-57,083
|
-56,491
|
-69,760
|
-59,192
|
-69,134
|
-72,602
|
-73,166
|
-78,431
|
-74,542
|
-82,917
|
-58,131
|
-54,659
|
-62,501
|
-82,806
|
-96,984
|
-73,904
|
-72,437
|
-60,999
|
-78,148
|
-67,026
|
-66,572
|
-64,377
|
-79,878
|
-61,330
|
-68,530
|
-69,011
|
-79,834
|
-73,566
|
-71,550
|
-68,284
|
-97,538
|
-77,293
|
-50,972
|
-68,676
|
-103,058
|
-102,535
|
-91,559
|
-111,177
|
-127,318
|
-118,375
|
-155,792
|
-153,044
|
-183,926
|
-259,978
|
-345,924
|
-218,067
|
-185,310
|
-201,324
|
-333,305
|
-290,723
|
-353,975
|
|
投資キャッシュフロー
|
-81,908
|
-97,767
|
-100,004
|
-82,858
|
-77,486
|
-72,010
|
-48,981
|
-73,663
|
-62,645
|
-58,532
|
-48,691
|
-55,875
|
-55,423
|
-76,604
|
-55,287
|
-72,161
|
-65,174
|
-79,798
|
-76,591
|
-74,055
|
-82,266
|
-58,794
|
-53,221
|
-61,242
|
-83,080
|
-99,901
|
-74,053
|
-65,187
|
-59,584
|
-84,476
|
-44,693
|
-64,215
|
-61,571
|
-87,698
|
-56,732
|
-68,930
|
-66,921
|
-87,909
|
-73,674
|
-77,163
|
-91,255
|
-105,166
|
-79,349
|
-27,675
|
-60,595
|
-106,034
|
-98,287
|
-105,640
|
-86,456
|
-133,884
|
-109,156
|
-154,643
|
-148,082
|
-178,066
|
-234,663
|
-323,754
|
-197,997
|
-161,247
|
-183,045
|
-290,651
|
-257,065
|
-298,143
|
|
自己株式の取得による支出
|
0
|
23
|
1,904
|
29
|
0
|
0
|
2,062
|
0
|
0
|
0
|
2,121
|
3
|
0
|
0
|
2,464
|
273
|
0
|
0
|
3,222
|
55
|
0
|
0
|
3,084
|
191
|
12
|
42
|
3,162
|
12
|
15
|
23
|
3,557
|
-6
|
63
|
0
|
4,107
|
0
|
13
|
40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
250,000
|
0
|
0
|
0
|
120,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
220,000
|
0
|
0
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
50,000
|
100,000
|
0
|
48,000
|
522,000
|
0
|
350,000
|
0
|
-
|
-
|
-
|
0
|
400,000
|
0
|
0
|
0
|
|
長期借入金の返済による支出
|
0
|
0
|
121,064
|
0
|
0
|
0
|
1,064
|
100,000
|
0
|
0
|
1,064
|
0
|
0
|
70,000
|
1,064
|
0
|
0
|
0
|
1,064
|
120,000
|
0
|
0
|
1,064
|
100,000
|
0
|
0
|
1,064
|
0
|
0
|
0
|
0
|
130,000
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
125,000
|
0
|
0
|
-
|
-
|
-
|
-
|
19,885
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
202,419
|
58,260
|
-127,951
|
-16,442
|
-27,532
|
-6,824
|
-7,625
|
33,793
|
-29,940
|
-2,962
|
-7,355
|
107,340
|
-27,299
|
-90,007
|
-31,548
|
-31,852
|
-26,929
|
-22,948
|
231,578
|
-177,736
|
-47,298
|
-10,038
|
91,926
|
-139,596
|
-44,210
|
-11,704
|
-54,113
|
-27,142
|
-25,814
|
-32,482
|
183,583
|
-164,607
|
-29,839
|
-31,743
|
-36,417
|
-31,822
|
-33,114
|
-35,018
|
-38,505
|
303,840
|
-212,509
|
-35,837
|
-39,422
|
-35,900
|
-35,910
|
-38,252
|
8,595
|
62,020
|
-38,221
|
2,922
|
379,801
|
-165,579
|
303,540
|
-44,990
|
-44,868
|
189,368
|
254,453
|
-34,273
|
324,388
|
-46,297
|
-47,051
|
42,879
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-48,875
|
-77,037
|
-156,364
|
-127,886
|
-216,202
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.3
|
-17.8
|
-34.7
|
-24.4
|
-53.4
|