|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,900
|
11,100
|
8,000
|
8,800
|
9,800
|
9,600
|
11,100
|
11,100
|
10,600
|
13,500
|
13,400
|
13,100
|
12,400
|
11,600
|
11,900
|
14,300
|
12,900
|
5,300
|
11,400
|
11,000
|
10,900
|
20,400
|
12,500
|
13,000
|
35,700
|
13,100
|
|
営業キャッシュフロー
|
10,200
|
-1,700
|
73,200
|
-52,000
|
-31,300
|
-14,900
|
55,600
|
1,100
|
42,900
|
-33,900
|
81,300
|
-4,700
|
16,300
|
29,200
|
37,100
|
35,500
|
26,800
|
34,200
|
29,000
|
51,700
|
86,900
|
47,400
|
77,200
|
39,700
|
53,600
|
70,000
|
48,300
|
55,700
|
60,500
|
76,100
|
74,000
|
117,400
|
153,900
|
193,900
|
89,000
|
147,500
|
130,000
|
167,800
|
62,300
|
201,500
|
-12,500
|
196,700
|
140,600
|
97,100
|
69,900
|
43,100
|
-18,200
|
-71,800
|
-80,100
|
-40,200
|
5,200
|
-71,100
|
-38,600
|
-29,700
|
43,000
|
22,900
|
141,900
|
175,100
|
180,000
|
89,600
|
139,900
|
175,000
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-23,100
|
-30,200
|
-20,100
|
-19,300
|
-6,800
|
-7,200
|
-9,200
|
-16,300
|
-18,400
|
-13,900
|
-16,000
|
-7,700
|
-3,400
|
-3,700
|
-10,000
|
-15,400
|
-13,700
|
-14,700
|
-15,300
|
-17,700
|
-10,500
|
-9,700
|
-7,700
|
-7,600
|
-6,500
|
-8,800
|
|
投資キャッシュフロー
|
168,500
|
32,300
|
68,600
|
288,500
|
327,500
|
-120,000
|
-146,700
|
154,900
|
58,700
|
-173,100
|
-60,300
|
28,800
|
45,700
|
-9,400
|
-162,200
|
36,500
|
53,400
|
-32,000
|
27,700
|
-31,800
|
-5,500
|
-19,000
|
-63,000
|
-28,200
|
-31,400
|
-115,500
|
-32,700
|
157,300
|
-74,100
|
-155,900
|
-2,000
|
70,200
|
-584,900
|
19,100
|
-219,700
|
-193,900
|
32,400
|
-252,200
|
94,000
|
-170,800
|
-392,500
|
-287,700
|
311,700
|
-389,600
|
-21,100
|
-19,200
|
-225,100
|
92,600
|
2,900
|
21,200
|
-138,200
|
103,100
|
140,300
|
2,700
|
39,300
|
-6,700
|
-122,200
|
-154,800
|
351,100
|
10,300
|
52,000
|
-77,200
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,300
|
18,700
|
20,000
|
19,700
|
19,600
|
19,600
|
21,000
|
20,200
|
19,600
|
19,800
|
19,800
|
20,200
|
19,900
|
19,800
|
19,400
|
20,200
|
20,200
|
20,300
|
19,500
|
20,300
|
20,300
|
20,000
|
20,200
|
20,800
|
19,700
|
18,900
|
|
自己株式の取得による支出
|
12,300
|
9,900
|
18,300
|
3,400
|
0
|
5,700
|
17,900
|
21,400
|
18,400
|
3,000
|
6,500
|
38,600
|
37,800
|
17,500
|
7,700
|
62,400
|
36,400
|
7,500
|
23,400
|
1,800
|
16,000
|
3,800
|
3,800
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
95,900
|
14,500
|
0
|
0
|
42,100
|
109,600
|
10,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,900
|
4,000
|
28,500
|
218,800
|
50,600
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-129,900
|
-63,000
|
-181,500
|
-190,200
|
51,000
|
-84,900
|
-31,400
|
-35,200
|
-32,400
|
-15,400
|
-19,800
|
-52,100
|
-55,400
|
-29,400
|
123,600
|
-75,200
|
-48,900
|
-19,200
|
-45,100
|
-13,800
|
-28,100
|
-13,800
|
-15,500
|
-12,100
|
-10,900
|
-9,900
|
-11,300
|
-172,100
|
-9,700
|
-12,100
|
-2,300
|
346,900
|
-126,100
|
-230,700
|
162,600
|
43,800
|
-133,200
|
87,600
|
8,200
|
57,300
|
367,900
|
-55,100
|
-111,000
|
-149,800
|
-34,100
|
4,500
|
392,400
|
30,500
|
-19,100
|
-20,900
|
-18,800
|
-19,000
|
-62,900
|
-21,300
|
-19,700
|
-35,500
|
-70,200
|
-11,800
|
-481,100
|
-38,300
|
-261,500
|
-79,200
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
165,400
|
172,300
|
82,000
|
133,400
|
166,200
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.9
|
14.4
|
6.7
|
10.8
|
14.7
|