|
(単位:千ドル)
|
2Q10
|
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
|
78,165
|
77,617
|
78,579
|
73,873
|
72,410
|
75,171
|
78,185
|
72,373
|
72,995
|
73,915
|
76,800
|
73,901
|
72,408
|
73,183
|
81,087
|
69,526
|
71,049
|
62,675
|
55,185
|
49,230
|
48,725
|
46,441
|
47,037
|
51,489
|
51,933
|
49,307
|
52,229
|
51,425
|
51,782
|
51,796
|
56,101
|
56,840
|
55,322
|
55,089
|
58,010
|
61,506
|
61,693
|
63,951
|
62,878
|
62,313
|
63,998
|
61,237
|
63,748
|
60,749
|
60,622
|
84,300
|
65,623
|
68,627
|
67,750
|
65,833
|
147,239
|
73,125
|
75,158
|
74,636
|
70,504
|
75,228
|
77,191
|
75,112
|
235,436
|
77,821
|
78,110
|
86,276
|
84,125
|
|
株式報酬費用
|
-
|
4,915
|
5,124
|
2,132
|
2,546
|
2,660
|
4,312
|
2,612
|
4,421
|
3,869
|
3,564
|
10,773
|
6,422
|
5,912
|
1,829
|
3,912
|
6,601
|
5,474
|
8,133
|
3,901
|
7,486
|
6,121
|
8,382
|
3,199
|
8,093
|
8,358
|
8,910
|
2,478
|
2,565
|
2,017
|
2,539
|
7,514
|
6,607
|
8,624
|
6,698
|
2,233
|
5,273
|
10,572
|
11,569
|
3,437
|
2,725
|
4,884
|
7,726
|
3,675
|
5,789
|
13,076
|
14,828
|
1,780
|
7,443
|
5,108
|
8,805
|
8,040
|
4,406
|
3,916
|
6,287
|
14,466
|
11,150
|
12,097
|
6,812
|
10,577
|
7,148
|
7,580
|
8,654
|
|
営業キャッシュフロー
|
-
|
97,009
|
132,641
|
25,826
|
84,613
|
112,266
|
96,116
|
36,702
|
97,321
|
119,326
|
122,560
|
51,721
|
100,233
|
142,730
|
100,021
|
62,584
|
110,848
|
129,772
|
149,325
|
54,731
|
133,486
|
125,253
|
164,180
|
51,537
|
159,488
|
126,801
|
183,997
|
34,496
|
160,257
|
125,885
|
186,378
|
40,772
|
-
|
154,305
|
194,757
|
60,726
|
176,323
|
170,921
|
222,895
|
62,932
|
147,745
|
150,780
|
208,416
|
83,318
|
201,939
|
202,977
|
246,183
|
102,038
|
210,592
|
224,475
|
244,507
|
108,712
|
198,161
|
222,547
|
254,193
|
110,562
|
256,342
|
227,393
|
279,313
|
127,745
|
229,487
|
235,657
|
271,160
|
|
資本的支出
|
-
|
-12,024
|
-15,740
|
-28,813
|
-25,840
|
-28,529
|
-23,888
|
-19,747
|
-29,795
|
-28,205
|
-27,823
|
-25,788
|
-26,933
|
-24,956
|
-27,973
|
-22,398
|
-31,857
|
-29,621
|
-23,697
|
-29,041
|
-27,324
|
-24,399
|
-29,661
|
-20,619
|
-30,894
|
-27,312
|
-28,787
|
-19,236
|
-28,600
|
-26,610
|
-34,883
|
-23,252
|
-29,221
|
-29,701
|
-35,464
|
-25,951
|
-34,609
|
-37,120
|
-43,276
|
-25,709
|
-10,565
|
-8,359
|
-17,639
|
-16,332
|
-25,084
|
-30,097
|
-54,577
|
-28,759
|
-47,043
|
-41,006
|
-50,270
|
-42,285
|
-50,722
|
-39,145
|
-46,119
|
-29,482
|
-22,648
|
-30,140
|
-43,014
|
-29,887
|
-38,201
|
-49,850
|
-62,862
|
|
投資キャッシュフロー
|
-
|
-11,808
|
-16,553
|
-28,335
|
-26,026
|
-33,631
|
-29,263
|
-24,040
|
-35,054
|
-68,250
|
-176,055
|
-29,355
|
-52,897
|
-74,791
|
-34,826
|
-25,772
|
-31,537
|
-73,627
|
-33,061
|
-44,270
|
-65,807
|
-85,637
|
-58,166
|
-517,553
|
-33,360
|
-46,172
|
-83,898
|
-35,419
|
-37,941
|
-117,669
|
-209,037
|
-28,853
|
-
|
-58,904
|
-463,822
|
-91,075
|
-46,070
|
-172,674
|
-52,215
|
-35,588
|
-22,089
|
-10,004
|
-29,207
|
-17,823
|
-46,847
|
-138,568
|
-258,522
|
-83,342
|
-225,036
|
-94,086
|
-216,607
|
-52,664
|
-77,345
|
-115,916
|
-64,194
|
-45,016
|
-31,645
|
-31,385
|
-56,860
|
65,426
|
-99,202
|
-94,283
|
-116,575
|
|
自己株式の取得による支出
|
-
|
0
|
0
|
3,481
|
0
|
0
|
0
|
869
|
244
|
0
|
0
|
4,200
|
0
|
0
|
0
|
2,987
|
0
|
0
|
0
|
6,099
|
0
|
0
|
0
|
6,204
|
0
|
0
|
0
|
8,997
|
0
|
0
|
0
|
4,112
|
0
|
0
|
0
|
8,682
|
0
|
0
|
200
|
10,068
|
56
|
0
|
368
|
5,717
|
0
|
70
|
279
|
10,446
|
0
|
60
|
0
|
5,947
|
-1
|
43
|
0
|
5,341
|
0
|
1
|
-1
|
26,368
|
131,553
|
0
|
0
|
|
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
|
-
|
-
|
-
|
54,955
|
-
|
-
|
-
|
22
|
24
|
8,335
|
-
|
8,147
|
8,147
|
8,147
|
-
|
23
|
3,774
|
3,774
|
4,179
|
3,755
|
3,755
|
3,755
|
4,203
|
3,755
|
5,630
|
5,630
|
6,103
|
5,625
|
0
|
5,625
|
5,743
|
5,703
|
7,208
|
7,208
|
7,209
|
7,210
|
7,211
|
10,025
|
10,025
|
89
|
93
|
91
|
8,839
|
96
|
94
|
92
|
96
|
92
|
90
|
91
|
92
|
93
|
95
|
96
|
97
|
98
|
99
|
101
|
102
|
103
|
105
|
105
|
-
|
|
財務キャッシュフロー
|
-
|
-73,794
|
-63,036
|
-57,005
|
-72,313
|
-55,109
|
-75,015
|
-10,595
|
1,143
|
-112,130
|
74,165
|
-5,451
|
-3,360
|
-4,482
|
-213,902
|
-637
|
-114,104
|
-62,045
|
-117,529
|
-2,819
|
-73,061
|
-36,797
|
-112,131
|
471,003
|
-112,888
|
-84,619
|
-101,588
|
-3,172
|
-111,665
|
-22,650
|
108,846
|
-117,047
|
-
|
-104,381
|
280,380
|
41,583
|
-145,930
|
7,845
|
-167,855
|
443,639
|
-445,542
|
-249,361
|
-126,653
|
-144,088
|
-129,555
|
-45,496
|
24,620
|
-2,713
|
-9,570
|
-142,559
|
-54,477
|
-75,155
|
-106,625
|
-114,956
|
-184,899
|
-73,626
|
-183,118
|
-244,478
|
-202,203
|
-206,522
|
-110,947
|
-174,953
|
-111,894
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
236,299
|
97,858
|
191,286
|
185,807
|
208,298
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40.8
|
19.4
|
33.0
|
31.7
|
35.0
|