|
(単位:千ドル)
|
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
|
|
営業キャッシュフロー
|
36,085
|
29,607
|
20,602
|
37,489
|
35,839
|
29,036
|
23,296
|
36,865
|
37,861
|
39,424
|
22,871
|
75,102
|
86,143
|
68,071
|
36,258
|
80,559
|
88,345
|
75,890
|
50,804
|
85,866
|
101,301
|
94,063
|
37,187
|
119,122
|
124,200
|
104,232
|
52,863
|
113,505
|
130,512
|
107,932
|
56,243
|
107,829
|
127,446
|
90,156
|
33,342
|
-20,793
|
13,650
|
529
|
-2,114
|
51,887
|
96,589
|
71,200
|
39,063
|
113,146
|
120,992
|
95,245
|
51,691
|
118,873
|
131,600
|
96,880
|
54,652
|
127,303
|
128,190
|
95,205
|
49,139
|
108,796
|
126,444
|
85,843
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-19,600
|
-12,600
|
-17,400
|
-38,600
|
|
投資キャッシュフロー
|
-816
|
-17,686
|
-5,170
|
116,449
|
-4,836
|
-492
|
-1,423
|
-9,953
|
-3,054
|
39,876
|
-9,470
|
-12,056
|
-18,697
|
-18,181
|
186,883
|
-48,884
|
-179,867
|
-40,417
|
-20,884
|
-13,496
|
-128,268
|
-7,189
|
-34,498
|
15,842
|
-54,295
|
-86,341
|
-86,490
|
-88,115
|
-3,990
|
-31,565
|
20,984
|
-18,253
|
-13,246
|
-3,809
|
17,365
|
-35,958
|
-69,507
|
5,839
|
-34,288
|
427
|
55,858
|
-172,680
|
-13,586
|
-11,433
|
-3,211
|
-107,680
|
-24,576
|
-42,527
|
-18,992
|
-278,536
|
-116,947
|
-85,279
|
-14,644
|
1,160
|
-7,076
|
-32,742
|
-5,281
|
-90,282
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
361
|
0
|
0
|
7,508
|
0
|
0
|
0
|
-
|
4,304
|
0
|
0
|
100,000
|
4,096
|
0
|
239
|
0
|
14,336
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
1,376
|
1,154
|
3,557
|
3,274
|
49
|
0
|
-
|
-
|
19,176
|
0
|
26,306
|
16,884
|
2,039
|
13,058
|
|
財務キャッシュフロー
|
-41,558
|
-42,590
|
-43,321
|
-149,394
|
-18,878
|
-39,030
|
-30,900
|
-26,912
|
-34,807
|
-61,198
|
-31,503
|
-62,241
|
-68,251
|
-49,890
|
-176,236
|
-78,580
|
91,627
|
-35,578
|
-29,920
|
-50,756
|
5,353
|
-86,874
|
-2,689
|
-134,964
|
-69,905
|
-17,891
|
35,274
|
-24,549
|
-124,313
|
-77,223
|
-78,590
|
-88,646
|
-112,112
|
-86,973
|
385,227
|
-229,670
|
-72,698
|
-27,619
|
37,959
|
-54,125
|
-112,683
|
67,551
|
-24,222
|
-95,669
|
-100,635
|
-8,447
|
-31,848
|
-76,950
|
-81,720
|
156,211
|
53,257
|
-38,085
|
-113,348
|
-91,015
|
-36,028
|
-84,333
|
-77,631
|
-41,498
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,539
|
96,196
|
109,044
|
47,243
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.0
|
25.0
|
29.2
|
14.5
|