|
(単位:千ドル)
|
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
|
25,900
|
26,200
|
26,200
|
26,100
|
24,300
|
24,900
|
25,800
|
25,500
|
24,200
|
23,800
|
22,900
|
23,400
|
21,600
|
21,600
|
21,100
|
19,500
|
18,700
|
18,900
|
19,500
|
20,600
|
21,300
|
21,300
|
21,400
|
21,300
|
20,300
|
20,400
|
21,600
|
22,100
|
21,700
|
21,200
|
21,900
|
21,000
|
19,400
|
19,600
|
18,100
|
20,100
|
18,600
|
18,400
|
18,400
|
20,900
|
17,900
|
16,500
|
16,500
|
22,500
|
21,300
|
21,200
|
21,400
|
20,700
|
21,000
|
21,600
|
21,700
|
24,300
|
21,600
|
21,400
|
21,800
|
21,800
|
21,200
|
22,200
|
22,100
|
20,500
|
|
株式報酬費用
|
8,200
|
8,300
|
8,200
|
6,700
|
6,900
|
8,000
|
7,900
|
7,200
|
6,500
|
8,300
|
8,000
|
8,700
|
10,800
|
13,100
|
10,400
|
6,300
|
6,700
|
8,100
|
8,100
|
8,200
|
7,200
|
7,700
|
6,100
|
6,100
|
7,200
|
7,600
|
6,600
|
7,300
|
7,500
|
5,300
|
6,700
|
8,300
|
4,600
|
8,300
|
5,900
|
7,500
|
4,600
|
6,900
|
6,900
|
5,800
|
7,500
|
9,400
|
9,800
|
10,100
|
10,600
|
11,000
|
7,600
|
8,400
|
5,100
|
6,900
|
8,000
|
8,700
|
7,500
|
7,500
|
7,000
|
5,300
|
7,600
|
7,700
|
4,900
|
6,100
|
|
営業キャッシュフロー
|
-159,700
|
-32,400
|
118,700
|
142,600
|
-20,700
|
-18,900
|
25,000
|
346,200
|
-62,300
|
-9,300
|
183,300
|
285,000
|
-15,500
|
-500
|
120,900
|
-
|
22,300
|
-
|
244,000
|
-
|
164,600
|
97,500
|
140,400
|
-
|
191,000
|
-43,000
|
139,500
|
-
|
-58,400
|
234,000
|
126,400
|
-
|
101,900
|
175,200
|
218,300
|
319,000
|
181,000
|
415,100
|
119,600
|
220,700
|
140,900
|
54,500
|
187,500
|
261,900
|
70,600
|
-49,300
|
267,900
|
134,100
|
124,600
|
-155,800
|
265,700
|
113,700
|
116,000
|
-137,900
|
83,500
|
247,600
|
-153,200
|
-189,600
|
59,800
|
178,900
|
|
資本的支出
|
-11,200
|
-16,400
|
-18,300
|
-19,000
|
-19,700
|
-14,100
|
-14,800
|
-23,400
|
-12,800
|
-12,300
|
-8,500
|
-11,100
|
-8,300
|
-12,300
|
-12,200
|
-18,700
|
-9,900
|
-10,200
|
-13,200
|
-19,000
|
-16,600
|
-14,200
|
-11,800
|
-14,300
|
-10,800
|
-14,700
|
-14,700
|
-14,500
|
-12,700
|
-14,100
|
-13,000
|
-24,900
|
-10,000
|
-14,000
|
-12,200
|
-16,700
|
-9,100
|
-9,800
|
-11,600
|
-20,200
|
-12,700
|
-11,900
|
-15,100
|
-24,500
|
-19,400
|
-22,300
|
-14,200
|
-19,700
|
-13,200
|
-21,400
|
-20,500
|
-23,100
|
-11,800
|
-11,900
|
-16,100
|
-11,300
|
-13,700
|
-17,600
|
-15,100
|
-10,900
|
|
投資キャッシュフロー
|
-10,100
|
-29,900
|
-33,700
|
-35,800
|
-21,100
|
-45,800
|
-25,300
|
-25,100
|
-12,200
|
-28,100
|
-8,900
|
-38,400
|
-17,700
|
-26,300
|
-12,600
|
-
|
-19,700
|
-27,300
|
-222,200
|
-28,900
|
-30,000
|
-39,600
|
-26,400
|
-14,400
|
-21,800
|
-21,800
|
-12,000
|
-18,900
|
-15,000
|
-13,300
|
-11,900
|
-14,700
|
-6,500
|
-
|
-
|
-
|
-8,300
|
-9,800
|
-4,400
|
-19,900
|
-19,100
|
-11,700
|
-13,800
|
-942,400
|
-18,600
|
-22,100
|
-24,600
|
-20,000
|
-13,200
|
-21,300
|
-18,000
|
-21,600
|
-9,700
|
-11,900
|
-20,300
|
-26,300
|
-14,600
|
-19,400
|
-14,700
|
-10,500
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
68,300
|
-
|
-
|
0
|
68,700
|
-
|
-
|
0
|
71,200
|
-
|
-
|
0
|
72,300
|
-
|
-
|
0
|
33,400
|
|
自己株式の取得による支出
|
-
|
-
|
23,900
|
61,800
|
-
|
-
|
11,600
|
94,000
|
-
|
-
|
0
|
-
|
16,700
|
0
|
55,900
|
70,900
|
39,600
|
129,100
|
354,500
|
57,000
|
117,700
|
172,800
|
172,100
|
19,600
|
57,000
|
58,800
|
62,200
|
25,900
|
50,100
|
63,100
|
186,000
|
201,500
|
101,000
|
0
|
51,000
|
51,000
|
63,800
|
0
|
0
|
200,900
|
100,100
|
50,000
|
0
|
59,900
|
59,900
|
100,100
|
85,000
|
25,000
|
30,000
|
49,900
|
49,900
|
50,000
|
50,000
|
27,000
|
29,000
|
34,000
|
25,000
|
13,200
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
0
|
700
|
100
|
751,500
|
0
|
0
|
0
|
100
|
3,500
|
300
|
-
|
-
|
0
|
-
|
100
|
0
|
453,800
|
100
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
400
|
7,200
|
1,400
|
600
|
300
|
800
|
900
|
700
|
100
|
200
|
100
|
100
|
700
|
415,400
|
5,000
|
200
|
200
|
200
|
300
|
300
|
-
|
-
|
100
|
3,100
|
-
|
-
|
100
|
586,600
|
|
長期借入金の返済による支出
|
-
|
-
|
300
|
700
|
8,400
|
692,200
|
1,600
|
1,000
|
300
|
267,200
|
1,200
|
800
|
600
|
600
|
400
|
1,000
|
1,200
|
300
|
400
|
100
|
5,900
|
100
|
300
|
100
|
100
|
100
|
100
|
100
|
100
|
408,000
|
200
|
300
|
100
|
0
|
600
|
600
|
100
|
0
|
0
|
300
|
2,200
|
0
|
0
|
0
|
-
|
-
|
409,600
|
100
|
200
|
300
|
200
|
3,700
|
200
|
800
|
200
|
400
|
100
|
300
|
200
|
100
|
|
財務キャッシュフロー
|
15,300
|
-43,600
|
-21,200
|
-74,000
|
200
|
-12,400
|
-25,300
|
-127,100
|
13,100
|
-260,400
|
23,400
|
-2,300
|
-6,200
|
-22,000
|
-56,000
|
-
|
-32,700
|
-178,500
|
171,500
|
-104,500
|
-134,300
|
-242,200
|
-161,100
|
-60,000
|
-55,600
|
-121,900
|
-55,600
|
-86,200
|
-77,100
|
35,900
|
-189,500
|
-254,200
|
-103,500
|
-
|
-48,200
|
-100,800
|
-69,700
|
-76,400
|
-12,300
|
-276,800
|
-106,000
|
-117,800
|
-3,000
|
-56,900
|
-95,800
|
239,600
|
-538,600
|
-87,300
|
-48,800
|
-118,500
|
-58,400
|
-123,800
|
-57,500
|
18,900
|
-140,200
|
-103,600
|
45,700
|
78,300
|
-64,500
|
426,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
236,300
|
-166,900
|
-207,200
|
44,700
|
168,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
5.4
|
-4.1
|
-4.6
|
1.0
|
3.6
|