|
(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
|
12,591
|
11,063
|
10,420
|
10,154
|
10,022
|
10,061
|
9,516
|
9,184
|
9,203
|
9,071
|
8,817
|
8,102
|
6,796
|
6,872
|
6,760
|
6,634
|
6,751
|
7,909
|
7,107
|
6,643
|
6,217
|
6,511
|
6,357
|
6,501
|
6,844
|
6,683
|
13,265
|
14,260
|
14,092
|
13,726
|
14,148
|
14,424
|
15,158
|
15,061
|
15,085
|
16,079
|
16,248
|
17,318
|
16,026
|
16,956
|
17,635
|
17,846
|
17,580
|
19,262
|
20,022
|
22,192
|
22,253
|
23,446
|
18,948
|
17,743
|
17,411
|
18,506
|
18,237
|
18,086
|
17,337
|
17,401
|
19,106
|
19,589
|
17,244
|
17,702
|
18,774
|
21,269
|
|
株式報酬費用
|
408
|
8
|
116
|
198
|
292
|
293
|
95
|
-180
|
397
|
-682
|
29
|
-129
|
316
|
758
|
398
|
671
|
1,672
|
1,371
|
1,043
|
1,353
|
550
|
2,262
|
-3,477
|
36
|
-31
|
3,614
|
35
|
21
|
4
|
0
|
23
|
41
|
40
|
41
|
16
|
36
|
36
|
35
|
35
|
35
|
36
|
36
|
35
|
35
|
36
|
35
|
15
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
47,380
|
-7,643
|
35,576
|
57,482
|
77,694
|
-12,227
|
34,683
|
14,698
|
63,949
|
34,732
|
58,198
|
38,260
|
73,259
|
40,087
|
49,446
|
78,943
|
71,108
|
47,038
|
11,452
|
61,737
|
75,518
|
41,537
|
45,679
|
56,006
|
107,866
|
77,922
|
74,223
|
100,522
|
101,720
|
64,940
|
78,351
|
105,724
|
141,120
|
58,239
|
174,687
|
90,936
|
147,970
|
106,085
|
97,146
|
162,437
|
183,669
|
162,364
|
174,519
|
142,722
|
110,788
|
73,555
|
106,578
|
88,328
|
89,965
|
67,718
|
18,173
|
87,189
|
122,291
|
225,335
|
192,626
|
278,044
|
318,129
|
248,318
|
-68,729
|
371,605
|
496,439
|
287,873
|
|
資本的支出
|
-6,836
|
-6,743
|
-5,956
|
-3,628
|
-3,029
|
-5,466
|
-4,152
|
-3,623
|
-4,430
|
-2,972
|
-4,501
|
-3,860
|
-4,622
|
-5,688
|
-6,445
|
-5,759
|
-8,676
|
-5,157
|
-5,928
|
-5,370
|
-5,086
|
-3,728
|
-4,596
|
-4,339
|
-3,939
|
-4,105
|
-3,425
|
-7,132
|
-3,718
|
-5,168
|
-6,206
|
-6,942
|
-7,501
|
-7,310
|
-8,430
|
-12,444
|
-10,950
|
-8,264
|
-10,305
|
-9,484
|
-9,975
|
-10,189
|
-7,929
|
-9,873
|
-11,696
|
-11,944
|
-8,273
|
-8,799
|
-8,517
|
-9,919
|
-8,685
|
-10,378
|
-7,922
|
-9,825
|
-10,271
|
-11,586
|
-11,957
|
-12,324
|
-13,143
|
-14,370
|
-16,903
|
-14,015
|
|
投資キャッシュフロー
|
-59,956
|
47,005
|
149,699
|
-53,977
|
-15,269
|
44,162
|
-9,001
|
-26,527
|
-2,766
|
-31,451
|
2,302
|
-10,885
|
-9,929
|
161
|
-123,395
|
-25,528
|
-37,909
|
-7,203
|
-34,093
|
11,682
|
-21,053
|
-38,218
|
-41,437
|
-23,577
|
-77,819
|
-83,887
|
-76,340
|
-40,621
|
-45,053
|
-23,583
|
-45,112
|
-117,460
|
-88,944
|
29,080
|
-184,600
|
-86,125
|
-38,184
|
-92,292
|
-103,833
|
-118,245
|
-88,817
|
-100,391
|
-149,368
|
-67,520
|
-112,398
|
-44,384
|
-110,421
|
-58,782
|
-26,290
|
-120,891
|
-69,500
|
17,887
|
-133,284
|
-110,540
|
-194,879
|
-180,774
|
-293,621
|
-127,382
|
651,602
|
-515,988
|
-348,540
|
-207,230
|
|
財務キャッシュフロー
|
-32,096
|
-32,768
|
-32,373
|
-32,738
|
-157,719
|
-30,305
|
-32,374
|
-32,385
|
-33,496
|
-33,272
|
-33,641
|
-32,086
|
6,400
|
-23,801
|
46,273
|
-33,774
|
-11,991
|
-29,609
|
-32,690
|
-33,213
|
-34,063
|
-34,282
|
-33,354
|
-34,257
|
-33,471
|
-3,574
|
18,383
|
-35,060
|
-33,453
|
-34,583
|
-34,582
|
-34,583
|
-34,247
|
-34,708
|
-34,273
|
-34,596
|
-34,736
|
-34,765
|
-34,875
|
-34,875
|
-34,876
|
-35,623
|
-35,200
|
-35,017
|
-35,399
|
-35,220
|
-35,950
|
-35,308
|
-17,791
|
7,063
|
31,931
|
-17,733
|
107,206
|
-17,828
|
-18,565
|
-18,022
|
-17,566
|
-16,954
|
-18,340
|
-18,155
|
-17,576
|
-17,644
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
235,994
|
-81,872
|
357,235
|
479,536
|
273,858
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.3
|
-5.9
|
24.2
|
30.3
|
17.8
|