|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
61,500
|
64,300
|
63,500
|
53,700
|
56,600
|
63,300
|
66,400
|
69,000
|
72,900
|
74,500
|
78,200
|
79,900
|
84,500
|
84,900
|
88,000
|
90,200
|
94,500
|
98,700
|
96,900
|
104,600
|
111,700
|
120,200
|
121,800
|
119,800
|
123,600
|
128,300
|
128,500
|
130,500
|
130,300
|
136,300
|
140,800
|
150,200
|
140,400
|
143,400
|
151,600
|
139,300
|
147,200
|
151,200
|
151,900
|
155,300
|
153,900
|
152,400
|
147,700
|
|
営業キャッシュフロー
|
154,200
|
-
|
-
|
4,200
|
-
|
-
|
63,800
|
-
|
-
|
-54,200
|
-
|
-
|
-66,600
|
-
|
-
|
288,600
|
-
|
-
|
278,900
|
-
|
-
|
236,800
|
-
|
-
|
51,600
|
-
|
-
|
222,300
|
-
|
-
|
247,500
|
-
|
-
|
220,700
|
-
|
-
|
-35,600
|
-
|
-
|
-34,600
|
-
|
-
|
-127,700
|
|
資本的支出
|
-70,500
|
-85,700
|
-91,500
|
-70,300
|
-110,100
|
-120,100
|
-98,700
|
-127,700
|
-102,800
|
-96,400
|
-92,600
|
-91,700
|
-98,800
|
-114,100
|
-114,800
|
-88,100
|
-93,600
|
-118,600
|
-120,800
|
-153,200
|
-156,200
|
-162,800
|
-169,400
|
-160,500
|
-122,800
|
-136,500
|
-150,800
|
-109,100
|
-86,100
|
-90,100
|
-112,900
|
-140,000
|
-152,600
|
-130,300
|
-172,200
|
-140,400
|
-111,800
|
-168,300
|
-153,200
|
-113,600
|
-
|
-
|
-104,000
|
|
投資キャッシュフロー
|
-77,100
|
-
|
-
|
-64,400
|
-
|
-
|
-40,300
|
-
|
-
|
-110,400
|
-
|
-
|
-564,200
|
-
|
-
|
-89,900
|
-
|
-
|
-128,700
|
-
|
-
|
-188,100
|
-
|
-
|
-116,600
|
-
|
-
|
-90,100
|
-
|
-
|
-142,900
|
-
|
-
|
-302,600
|
-
|
-
|
-109,500
|
-
|
-
|
-110,900
|
-
|
-
|
-67,000
|
|
自己株式の取得による支出
|
27,400
|
-
|
-
|
52,500
|
-
|
-
|
200,100
|
-
|
-
|
-
|
-
|
-
|
112,400
|
-
|
-
|
154,700
|
-
|
-
|
115,600
|
-
|
-
|
145,400
|
-
|
-
|
122,200
|
-
|
-
|
70,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,100
|
-
|
-
|
44,600
|
-
|
-
|
25,000
|
|
財務キャッシュフロー
|
-53,200
|
-
|
-
|
-72,700
|
-
|
-
|
189,200
|
-
|
-
|
-50,300
|
-
|
-
|
314,500
|
-
|
-
|
-231,500
|
-
|
-
|
-225,300
|
-
|
-
|
-272,600
|
-
|
-
|
-234,700
|
-
|
-
|
850,600
|
-
|
-
|
-29,700
|
-
|
-
|
-71,200
|
-
|
-
|
-82,500
|
-
|
-
|
-103,900
|
-
|
-
|
-84,000
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|