|
(単位:千ドル)
|
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
|
54,200
|
35,000
|
34,900
|
35,200
|
39,300
|
33,700
|
30,600
|
31,500
|
35,100
|
31,400
|
31,900
|
31,900
|
31,600
|
30,800
|
32,700
|
31,700
|
31,600
|
30,500
|
33,500
|
30,100
|
30,400
|
31,000
|
32,700
|
32,200
|
32,900
|
32,100
|
32,300
|
32,900
|
33,000
|
31,400
|
29,900
|
29,800
|
29,400
|
28,700
|
28,400
|
28,700
|
29,400
|
28,000
|
22,600
|
22,800
|
30,800
|
26,600
|
21,700
|
29,300
|
26,400
|
26,400
|
26,900
|
26,900
|
27,400
|
30,500
|
33,800
|
40,300
|
55,300
|
46,600
|
47,900
|
51,900
|
53,700
|
53,600
|
55,900
|
56,300
|
58,300
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
9,500
|
-
|
-
|
-
|
9,100
|
4,900
|
6,100
|
4,800
|
9,200
|
5,000
|
6,400
|
5,000
|
5,000
|
5,300
|
6,100
|
4,600
|
2,700
|
6,500
|
5,700
|
4,600
|
5,600
|
7,500
|
6,300
|
7,100
|
5,800
|
7,900
|
7,400
|
6,600
|
7,100
|
9,400
|
8,300
|
6,600
|
5,000
|
6,600
|
8,300
|
5,400
|
6,900
|
6,800
|
6,700
|
8,800
|
6,300
|
6,800
|
8,800
|
10,100
|
6,200
|
8,700
|
11,700
|
9,000
|
8,700
|
8,200
|
10,900
|
10,400
|
8,500
|
|
営業キャッシュフロー
|
89,000
|
193,400
|
63,200
|
22,100
|
109,000
|
61,900
|
-15,000
|
27,400
|
-
|
45,100
|
-700
|
203,100
|
190,500
|
4,700
|
-59,000
|
123,700
|
101,000
|
-52,300
|
-18,400
|
34,100
|
119,100
|
71,800
|
22,700
|
67,400
|
415,800
|
83,800
|
64,300
|
-24,200
|
122,600
|
29,200
|
14,700
|
176,300
|
216,100
|
-85,900
|
238,900
|
-47,200
|
462,500
|
-149,900
|
214,700
|
-28,400
|
290,900
|
368,100
|
326,800
|
121,900
|
404,800
|
328,900
|
-351,800
|
161,200
|
463,000
|
79,800
|
-126,400
|
166,600
|
479,600
|
-355,800
|
-211,000
|
326,100
|
790,800
|
-394,900
|
89,200
|
489,000
|
600,100
|
|
資本的支出
|
-23,900
|
-16,800
|
-14,200
|
-22,900
|
-28,400
|
-14,200
|
-9,900
|
-9,800
|
-22,000
|
-8,300
|
-7,100
|
-9,800
|
-20,800
|
-14,300
|
-22,100
|
-18,200
|
-37,600
|
-39,000
|
-30,800
|
-30,200
|
-31,700
|
-21,300
|
-19,000
|
-22,000
|
-30,200
|
-14,200
|
-13,800
|
-17,200
|
-40,600
|
-18,700
|
-19,200
|
-18,100
|
-39,300
|
-13,200
|
-37,400
|
-18,900
|
-78,100
|
-33,700
|
-23,800
|
-15,700
|
-39,100
|
-21,600
|
-16,700
|
-22,500
|
-43,600
|
-26,100
|
-84,200
|
-50,000
|
-109,200
|
-111,500
|
-18,300
|
-98,200
|
-97,300
|
-100,100
|
-39,500
|
-53,900
|
-87,500
|
-44,700
|
-54,300
|
-38,900
|
-73,900
|
|
投資キャッシュフロー
|
-30,900
|
-19,100
|
-7,600
|
-20,400
|
-21,200
|
-14,200
|
-5,200
|
6,200
|
-
|
-5,900
|
-19,000
|
-28,900
|
-21,000
|
-25,700
|
-21,300
|
-20,900
|
-46,900
|
-50,200
|
-23,200
|
-30,400
|
-36,300
|
-18,200
|
-19,700
|
-23,100
|
-28,200
|
-22,000
|
-11,700
|
3,100
|
-34,600
|
-18,200
|
-18,700
|
-18,400
|
-35,100
|
-15,100
|
-41,200
|
-15,200
|
-81,500
|
-13,200
|
-23,900
|
-21,400
|
-19,100
|
-23,300
|
-122,300
|
-31,400
|
-68,600
|
-40,100
|
-99,100
|
-51,700
|
-109,500
|
-277,100
|
-18,300
|
-895,700
|
-94,500
|
-111,200
|
-38,100
|
-160,300
|
-79,200
|
-43,100
|
-56,000
|
-37,200
|
-68,600
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,100
|
14,100
|
13,900
|
13,900
|
14,000
|
15,600
|
15,700
|
15,800
|
15,700
|
18,000
|
17,900
|
17,700
|
17,600
|
19,300
|
19,000
|
18,800
|
18,400
|
20,400
|
20,500
|
20,500
|
20,400
|
22,500
|
22,700
|
22,700
|
22,500
|
24,500
|
24,400
|
24,200
|
24,200
|
26,800
|
26,800
|
26,700
|
26,900
|
30,100
|
30,100
|
29,900
|
29,900
|
32,900
|
32,800
|
32,600
|
32,100
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
125,100
|
0
|
43,900
|
32,800
|
145,500
|
7,300
|
0
|
250,500
|
88,100
|
0
|
0
|
112,300
|
100,100
|
0
|
0
|
0
|
3,000
|
0
|
0
|
1,800
|
71,100
|
65,100
|
38,100
|
82,700
|
176,900
|
25,400
|
88,800
|
66,300
|
17,900
|
31,400
|
1,400
|
800
|
8,000
|
0
|
14,600
|
99,500
|
85,400
|
69,600
|
0
|
0
|
15,200
|
7,400
|
0
|
-100
|
15,100
|
39,500
|
11,000
|
50,400
|
28,700
|
40,000
|
90,600
|
118,700
|
|
長期借入れによる収入
|
650,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
938,700
|
65,100
|
200
|
100
|
26,000
|
40,000
|
32,500
|
32,500
|
100
|
0
|
0
|
0
|
-
|
16,200
|
688,800
|
0
|
5,000
|
5,000
|
255,000
|
5,000
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-153,300
|
-114,000
|
-42,500
|
-24,100
|
-50,900
|
-39,900
|
-29,900
|
-32,300
|
-
|
-124,400
|
15,800
|
-39,900
|
-21,500
|
-153,500
|
-58,400
|
3,400
|
-267,500
|
-100,300
|
-18,700
|
-8,000
|
-85,900
|
-65,200
|
2,100
|
-40,300
|
-112,400
|
-12,400
|
-8,700
|
-11,800
|
-11,900
|
-79,000
|
-85,400
|
-77,600
|
-96,900
|
-194,500
|
-37,500
|
-105,500
|
-84,100
|
-23,800
|
-49,300
|
-22,000
|
-20,400
|
-32,300
|
-5,700
|
-19,300
|
-123,100
|
-337,900
|
-87,500
|
-26,400
|
-33,200
|
-71,100
|
-38,000
|
480,400
|
-367,900
|
412,500
|
320,300
|
-147,100
|
-660,800
|
438,100
|
-58,700
|
-431,000
|
-264,300
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
703,300
|
-439,600
|
34,900
|
450,100
|
526,200
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27.1
|
-19.0
|
1.3
|
16.7
|
19.6
|