|
(単位:千ドル)
|
1Q11
|
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
|
2Q25
|
|
減価償却費
|
55,300
|
57,800
|
60,300
|
82,800
|
84,600
|
87,100
|
87,300
|
91,900
|
94,000
|
87,700
|
90,000
|
91,000
|
88,000
|
92,500
|
100,600
|
100,700
|
98,100
|
98,100
|
99,300
|
104,100
|
110,300
|
112,200
|
118,800
|
111,200
|
108,900
|
109,900
|
119,400
|
120,200
|
122,500
|
124,000
|
126,000
|
125,000
|
129,000
|
128,000
|
130,000
|
131,000
|
132,000
|
134,000
|
137,000
|
138,000
|
139,000
|
138,000
|
138,000
|
|
営業キャッシュフロー
|
-36,000
|
-
|
-22,400
|
-
|
-
|
31,100
|
-
|
-
|
72,900
|
-
|
-
|
19,000
|
-
|
-
|
127,500
|
-
|
-
|
126,600
|
-
|
-
|
31,400
|
-
|
-
|
96,600
|
-
|
-
|
118,400
|
-
|
-
|
151,000
|
-
|
-
|
-594,000
|
-
|
-
|
-240,000
|
-
|
-
|
119,000
|
-
|
-
|
164,000
|
-
|
|
資本的支出
|
-85,600
|
-
|
-87,400
|
-
|
-
|
-91,300
|
-
|
-
|
-133,100
|
-
|
-
|
-132,100
|
-
|
-
|
-132,000
|
-
|
-
|
-197,100
|
-
|
-
|
-147,500
|
-
|
-
|
-183,300
|
-
|
-
|
-182,000
|
-
|
-
|
-187,000
|
-
|
-
|
-186,000
|
-
|
-
|
-210,000
|
-
|
-
|
-156,000
|
-
|
-
|
-211,000
|
-
|
|
投資キャッシュフロー
|
-104,100
|
-
|
-243,400
|
-
|
-
|
-93,400
|
-
|
-
|
-148,800
|
-
|
-
|
-170,300
|
-
|
-
|
-155,300
|
-
|
-
|
-192,400
|
-
|
-
|
-327,500
|
-
|
-
|
-194,000
|
-
|
-
|
-175,900
|
-
|
-
|
-189,000
|
-
|
-
|
-154,000
|
-
|
-
|
-271,000
|
-
|
-
|
-165,000
|
-
|
-
|
-232,000
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,600
|
-
|
-
|
0
|
-
|
-
|
9,500
|
-
|
-
|
16,900
|
-
|
-
|
22,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
25,600
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
789,600
|
-
|
-
|
124,300
|
-
|
-
|
728,900
|
-
|
-
|
15,000
|
-
|
-
|
-
|
-
|
-
|
614,000
|
-
|
-
|
155,000
|
-
|
-
|
330,000
|
-
|
-
|
875,000
|
-
|
|
長期借入金の返済による支出
|
3,000
|
-
|
3,100
|
-
|
19,200
|
6,300
|
-
|
-
|
4,100
|
-
|
-
|
2,600
|
-
|
-
|
74,500
|
-
|
-
|
530,900
|
-
|
-
|
41,900
|
-
|
-
|
721,100
|
-
|
-
|
31,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
22,200
|
-
|
256,700
|
-
|
-
|
87,500
|
-
|
-
|
101,100
|
-
|
-
|
149,800
|
-
|
-
|
68,400
|
-
|
-
|
98,600
|
-
|
-
|
181,100
|
-
|
-
|
134,000
|
-
|
-
|
-32,600
|
-
|
-
|
120,000
|
-
|
-
|
234,000
|
-
|
-
|
548,000
|
-
|
-
|
3,000
|
-
|
-
|
95,000
|
-
|
|
フリーキャッシュフロー
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|