|
(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
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
|
営業キャッシュフロー
|
63,506
|
95,840
|
38,932
|
-6,347
|
-
|
123,439
|
37,763
|
-6,163
|
60,751
|
128,590
|
21,141
|
5,036
|
43,143
|
104,706
|
29,912
|
15,746
|
45,990
|
104,120
|
21,755
|
9,008
|
22,828
|
105,731
|
12,319
|
32,130
|
19,699
|
84,718
|
28,206
|
841
|
29,573
|
61,101
|
19,331
|
11,541
|
17,746
|
60,109
|
29,274
|
-
|
29,324
|
65,798
|
-28,300
|
-
|
6,363
|
93,535
|
42,932
|
84,590
|
176,659
|
21,503
|
47,989
|
65,603
|
97,042
|
33,295
|
48,203
|
63,842
|
133,402
|
29,884
|
47,604
|
43,754
|
103,155
|
30,976
|
58,436
|
49,447
|
|
資本的支出
|
-9,886
|
-7,567
|
-10,590
|
-12,580
|
-8,292
|
-5,165
|
-8,772
|
-10,865
|
-6,492
|
-4,168
|
-11,157
|
-7,735
|
-6,269
|
-3,650
|
-10,146
|
-12,580
|
-13,551
|
-9,177
|
-11,329
|
-9,693
|
-9,903
|
-3,653
|
-7,832
|
-9,207
|
-9,699
|
-4,925
|
-3,873
|
-3,294
|
-3,792
|
-2,503
|
-3,479
|
-2,618
|
-1,700
|
-2,224
|
-2,462
|
-1,690
|
-
|
-2,768
|
-2,072
|
-402
|
4,521
|
-4,636
|
-7,140
|
-2,966
|
3,266
|
-7,114
|
-7,806
|
-7,446
|
-2,376
|
-9,320
|
-8,548
|
-10,116
|
-4,820
|
-10,829
|
-11,473
|
-10,152
|
-7,776
|
-11,403
|
-12,036
|
-11,060
|
|
投資キャッシュフロー
|
-2,700
|
-163
|
-8,182
|
-8,949
|
-
|
4,149
|
-12,023
|
-4,926
|
-4,591
|
-126
|
-12,656
|
-8,973
|
-5,746
|
-2,646
|
-14,592
|
-5,358
|
-22,541
|
-8,128
|
-9,669
|
-10,019
|
-12,099
|
-3,071
|
-7,933
|
-5,216
|
-12,762
|
-2,754
|
-4,661
|
-885
|
-7,788
|
-3,963
|
-3,769
|
1,272
|
3,367
|
-8,468
|
-1,497
|
-
|
-
|
34,961
|
-7,260
|
3,843
|
21,057
|
-2,741
|
-12,942
|
-6,142
|
5,512
|
-7,867
|
-13,798
|
-12,622
|
-8,609
|
-13,279
|
-9,399
|
-10,112
|
-7,587
|
-12,896
|
-9,996
|
-11,291
|
-9,357
|
-11,115
|
-11,605
|
-13,202
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
-
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,534
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-304
|
372
|
304
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-14,708
|
-118,387
|
-7,928
|
-9,093
|
-
|
-9,033
|
-5,558
|
-9,584
|
-9,144
|
-223,892
|
-9,492
|
-9,610
|
-9,610
|
-68,033
|
-10,472
|
-10,644
|
-10,642
|
-144,551
|
-11,162
|
-11,163
|
-11,757
|
-62,905
|
-12,156
|
-12,156
|
-12,104
|
-48,434
|
-12,213
|
-12,210
|
-12,152
|
-97,299
|
-12,261
|
-12,251
|
-12,144
|
-61,088
|
-12,309
|
-
|
-
|
-97,751
|
-372
|
9,512
|
-79,544
|
-16,430
|
-16,429
|
-16,429
|
-295,200
|
-17,533
|
-17,533
|
-17,532
|
-149,906
|
-17,660
|
-17,654
|
-17,656
|
-143,424
|
-17,774
|
-17,769
|
-17,771
|
-144,305
|
-17,906
|
-17,904
|
-17,904
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,602
|
95,379
|
19,573
|
46,400
|
38,387
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.4
|
29.9
|
7.2
|
15.2
|
12.0
|