|
(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
|
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
|
|
減価償却費
|
39,029
|
40,800
|
44,469
|
52,921
|
55,816
|
54,404
|
58,089
|
61,363
|
61,288
|
58,987
|
65,540
|
60,120
|
59,458
|
66,948
|
65,517
|
61,685
|
72,205
|
65,331
|
66,518
|
60,698
|
42,088
|
35,606
|
39,120
|
17,245
|
13,131
|
13,096
|
18,766
|
23,041
|
21,805
|
24,029
|
24,937
|
25,144
|
23,439
|
13,716
|
13,975
|
13,434
|
13,393
|
16,039
|
16,054
|
23,144
|
21,154
|
26,441
|
41,501
|
44,886
|
43,998
|
49,853
|
53,186
|
72,079
|
92,103
|
|
株式報酬費用
|
-
|
2,645
|
2,706
|
2,684
|
3,255
|
3,342
|
3,344
|
3,629
|
3,552
|
3,381
|
2,914
|
3,015
|
3,003
|
2,436
|
2,024
|
2,054
|
1,899
|
1,618
|
1,738
|
879
|
1,274
|
1,135
|
1,147
|
770
|
1,359
|
1,316
|
1,565
|
1,740
|
1,692
|
1,647
|
1,752
|
1,057
|
1,260
|
1,177
|
1,066
|
1,054
|
1,070
|
1,190
|
1,190
|
1,195
|
1,047
|
1,667
|
1,187
|
1,185
|
1,124
|
1,451
|
1,468
|
1,483
|
1,830
|
|
営業キャッシュフロー
|
-
|
64,723
|
65,255
|
61,815
|
125,225
|
101,573
|
84,544
|
63,783
|
91,896
|
68,005
|
90,922
|
62,223
|
87,308
|
76,076
|
85,840
|
69,699
|
100,604
|
81,872
|
54,196
|
-770
|
30,209
|
-1,029
|
13,864
|
5,045
|
25,156
|
27,891
|
34,977
|
33,549
|
50,595
|
49,665
|
52,805
|
50,108
|
76,083
|
22,917
|
28,782
|
37,430
|
67,846
|
25,388
|
40,414
|
82,078
|
64,895
|
50,714
|
96,569
|
119,063
|
99,695
|
91,393
|
127,314
|
128,709
|
189,685
|
|
資本的支出
|
-
|
-99,263
|
-125,269
|
-131,911
|
-112,887
|
-123,956
|
-136,578
|
-187,915
|
-186,838
|
-200,958
|
-182,044
|
-132,981
|
-132,336
|
-170,405
|
-104,646
|
-105,589
|
-103,390
|
-107,993
|
-69,364
|
-49,173
|
-55,824
|
-21,755
|
-12,936
|
-36,595
|
-33,753
|
-50,344
|
-79,054
|
-103,381
|
-86,555
|
-87,583
|
-60,721
|
-47,801
|
-52,618
|
-32,976
|
-17,119
|
-12,025
|
-35,852
|
-21,143
|
-41,224
|
-35,419
|
-35,228
|
-58,518
|
-
|
-108,876
|
-111,285
|
-110,179
|
-94,539
|
-105,270
|
-80,225
|
|
投資キャッシュフロー
|
-
|
-99,227
|
-125,269
|
-126,898
|
-112,849
|
-117,923
|
-92,378
|
-187,383
|
-187,086
|
-200,719
|
-182,039
|
-131,982
|
-126,494
|
-170,256
|
-104,645
|
-105,554
|
-103,390
|
25,663
|
-58,020
|
-49,173
|
-54,878
|
-21,724
|
-12,749
|
-31,719
|
-12,826
|
-50,389
|
-79,254
|
-106,354
|
-87,924
|
-89,150
|
-62,283
|
-48,511
|
-52,760
|
-31,902
|
-17,166
|
-13,503
|
-36,057
|
-22,229
|
-54,236
|
-73,934
|
-34,792
|
-329,397
|
-89,593
|
-182,088
|
-112,375
|
-109,337
|
-145,836
|
-657,967
|
-62,674
|
|
自己株式の取得による支出
|
-
|
12
|
53
|
3,262
|
27
|
30
|
74
|
2,636
|
50
|
95
|
24
|
1,409
|
24
|
61
|
19
|
855
|
41
|
58
|
111
|
154
|
-4
|
0
|
4
|
4
|
290
|
128
|
0
|
0
|
260
|
58
|
5
|
89
|
83
|
3
|
4
|
0
|
488
|
115
|
9
|
0
|
2,462
|
503
|
439
|
-7
|
2,945
|
121
|
16
|
1
|
534
|
|
財務キャッシュフロー
|
-
|
-3,439
|
140,885
|
-1,520
|
221
|
82
|
243,538
|
-1,307
|
72
|
102,693
|
89,637
|
69,837
|
50,276
|
82,939
|
21,985
|
32,669
|
3,259
|
-99,058
|
-4,811
|
49,848
|
24,433
|
30,000
|
21,023
|
14,996
|
-19,899
|
28,872
|
41,988
|
70,728
|
35,740
|
41,942
|
8,995
|
-3,089
|
10,917
|
-20,003
|
-17,004
|
-23,031
|
-30,488
|
-4,515
|
12,747
|
-8,011
|
-29,579
|
286,446
|
-14,460
|
61,893
|
14,055
|
16,879
|
19,117
|
536,290
|
-126,534
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-11,590
|
-18,786
|
32,775
|
23,439
|
109,460
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-8.3
|
-14.9
|
18.8
|
11.1
|
42.6
|