|
(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
|
|
減価償却費
|
14,680
|
19,365
|
19,624
|
23,301
|
27,696
|
27,841
|
29,300
|
29,500
|
29,400
|
29,600
|
30,200
|
35,400
|
35,400
|
37,600
|
35,400
|
36,000
|
36,000
|
38,000
|
38,800
|
43,800
|
44,500
|
44,000
|
41,100
|
40,900
|
48,600
|
24,200
|
29,700
|
29,500
|
29,600
|
29,300
|
28,200
|
27,000
|
27,400
|
27,500
|
26,400
|
26,200
|
26,200
|
26,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
592
|
1,283
|
3,233
|
1,404
|
2,900
|
0
|
500
|
1,400
|
3,000
|
-100
|
3,000
|
600
|
3,200
|
2,300
|
2,300
|
2,000
|
1,800
|
1,100
|
1,000
|
1,700
|
1,500
|
1,800
|
5,100
|
3,200
|
1,100
|
1,900
|
-200
|
-4,000
|
2,200
|
2,400
|
300
|
1,000
|
-4,500
|
5,100
|
1,900
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
69,999
|
64,337
|
17,090
|
27,464
|
244,886
|
90,668
|
-33,800
|
68,500
|
75,600
|
-71,200
|
39,600
|
-103,700
|
122,600
|
168,300
|
89,400
|
70,600
|
136,100
|
80,300
|
-56,100
|
4,400
|
32,900
|
22,900
|
-40,700
|
5,100
|
32,300
|
-23,200
|
-19,100
|
-4,200
|
-6,000
|
104,500
|
27,400
|
62,200
|
64,300
|
38,000
|
-19,900
|
70,300
|
15,200
|
-2,800
|
-50,300
|
-39,000
|
59,400
|
-14,100
|
-2,900
|
89,700
|
63,900
|
-50,100
|
-26,700
|
-25,900
|
45,200
|
-7,500
|
-94,000
|
|
資本的支出
|
-10,032
|
-18,811
|
-9,735
|
-12,721
|
-14,279
|
-20,318
|
-21,100
|
-50,500
|
-42,500
|
-46,700
|
-46,300
|
-59,200
|
-88,700
|
-95,700
|
-74,100
|
-79,100
|
-83,600
|
-102,500
|
-66,800
|
-21,100
|
-29,400
|
-22,100
|
-17,200
|
-12,800
|
-15,600
|
-24,400
|
-17,600
|
-15,700
|
-8,000
|
-8,500
|
-9,500
|
-7,600
|
-10,300
|
-27,500
|
-14,900
|
-13,500
|
-7,100
|
-8,500
|
-32,200
|
-20,400
|
-25,800
|
-48,600
|
-77,000
|
-119,300
|
-212,200
|
-190,300
|
-137,500
|
-83,700
|
-48,000
|
-50,500
|
-25,500
|
|
投資キャッシュフロー
|
-451,569
|
9,708
|
-54,233
|
-276,025
|
-83,565
|
-210,411
|
-148,000
|
-56,100
|
-51,900
|
-114,300
|
-309,300
|
-67,700
|
-141,600
|
-140,200
|
-99,000
|
-100,000
|
-87,300
|
-102,700
|
-67,700
|
-31,100
|
-28,600
|
-26,800
|
-17,200
|
-12,800
|
-15,600
|
499,000
|
6,300
|
-1,500
|
8,700
|
-5,200
|
1,100
|
-4,500
|
-10,300
|
28,200
|
-17,300
|
-13,500
|
-7,100
|
-8,400
|
-6,200
|
-10,500
|
-17,500
|
-48,600
|
-67,000
|
-111,600
|
-197,500
|
-159,900
|
-130,400
|
-77,800
|
-32,100
|
-31,500
|
-20,000
|
|
財務キャッシュフロー
|
381,581
|
-74,047
|
43,495
|
307,619
|
-36,257
|
-38,621
|
160,100
|
140,300
|
-53,000
|
172,700
|
328,200
|
6,400
|
12,100
|
-27,300
|
273,900
|
-231,700
|
-54,300
|
21,800
|
125,400
|
51,700
|
-18,700
|
-9,700
|
58,300
|
29,700
|
-16,800
|
12,000
|
-4,900
|
-452,100
|
24,000
|
-9,100
|
-31,300
|
-37,100
|
-63,300
|
-211,300
|
121,800
|
-55,100
|
-4,100
|
11,200
|
61,300
|
-30,200
|
-65,600
|
173,800
|
2,600
|
-5,200
|
156,600
|
194,700
|
133,100
|
135,100
|
-35,300
|
33,300
|
130,700
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-164,200
|
-109,600
|
-2,800
|
-58,000
|
-119,500
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-15.8
|
-10.8
|
-0.2
|
-5.9
|
-11.9
|