|
(単位:千ドル)
|
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
|
1Q26
|
|
営業キャッシュフロー
|
7,370
|
66,354
|
11,172
|
48,852
|
-5,325
|
50,347
|
37,031
|
63,145
|
9,526
|
41,223
|
23,265
|
-
|
-4,829
|
63,729
|
42,250
|
52,313
|
6,503
|
51,124
|
45,958
|
55,444
|
17,192
|
48,263
|
41,192
|
49,692
|
37,389
|
30,415
|
39,789
|
53,646
|
63,587
|
44,624
|
36,302
|
66,989
|
16,249
|
159,108
|
53,603
|
121,155
|
57,774
|
56,909
|
99,239
|
92,373
|
94,978
|
60,502
|
106,120
|
77,896
|
57,263
|
37,150
|
82,563
|
89,433
|
15,541
|
70,432
|
103,282
|
73,260
|
-43,648
|
63,059
|
74,785
|
59,899
|
38,405
|
|
資本的支出
|
-63,689
|
-39,791
|
-41,409
|
-35,742
|
-28,080
|
-18,967
|
-29,731
|
-24,677
|
-30,840
|
-20,999
|
-21,258
|
-35,243
|
-27,574
|
-16,724
|
-29,228
|
-30,532
|
-40,640
|
-30,585
|
-36,600
|
-29,819
|
-29,279
|
-30,102
|
-30,631
|
-37,685
|
-56,781
|
-32,042
|
-31,710
|
-29,957
|
-70,960
|
-23,261
|
-28,999
|
-38,533
|
-31,104
|
-25,721
|
-22,061
|
-43,883
|
-34,240
|
-35,206
|
-38,509
|
-32,645
|
-21,334
|
-12,764
|
-39,073
|
-46,441
|
-59,337
|
-32,016
|
-45,745
|
-36,494
|
-63,201
|
-35,156
|
-44,674
|
-67,827
|
-37,777
|
-24,201
|
-29,408
|
-23,117
|
-36,353
|
|
投資キャッシュフロー
|
-31,091
|
-19,214
|
-17,515
|
-35,742
|
-27,908
|
-11,459
|
-29,677
|
-24,600
|
-30,710
|
-20,928
|
-21,181
|
-
|
-27,406
|
-16,217
|
-28,678
|
-27,381
|
-40,589
|
-29,993
|
-36,557
|
-29,747
|
-27,910
|
-29,990
|
-29,961
|
-37,500
|
-56,716
|
-32,013
|
-30,383
|
-29,037
|
-70,911
|
-16,026
|
-28,099
|
-37,758
|
-25,881
|
-25,623
|
-20,125
|
-45,727
|
-33,647
|
-34,442
|
-328,358
|
268,459
|
-131,126
|
-11,470
|
-39,175
|
69,778
|
-58,191
|
-31,396
|
-45,621
|
-34,890
|
-62,388
|
-32,257
|
-43,877
|
-67,665
|
-33,860
|
-24,038
|
-29,015
|
-23,025
|
-36,289
|
|
自己株式の取得による支出
|
2,381
|
235
|
0
|
-1
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
155,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
20,048
|
4,844
|
7,406
|
31,022
|
2,882
|
2,154
|
578,423
|
18,565
|
1,854
|
13,483
|
1,831
|
1,952
|
1,969
|
6,515
|
1,985
|
1,996
|
2,013
|
6,544
|
2,012
|
20,232
|
1,594
|
6,237
|
1,676
|
49,979
|
1,846
|
6,890
|
2,359
|
2,369
|
2,383
|
6,927
|
2,398
|
2,408
|
157,422
|
8,256
|
23,077
|
253,883
|
3,890
|
8,426
|
3,905
|
311,589
|
3,459
|
7,989
|
3,459
|
3,459
|
7,625
|
7,967
|
3,437
|
3,450
|
3,437
|
7,967
|
3,437
|
3,437
|
3,439
|
7,968
|
3,437
|
3,437
|
3,437
|
|
財務キャッシュフロー
|
21,136
|
-53,090
|
8,760
|
-14,735
|
37,997
|
-36,156
|
-14,985
|
-26,254
|
8,965
|
-17,535
|
-5,448
|
-
|
29,877
|
-45,086
|
-13,615
|
-26,072
|
35,129
|
-20,615
|
-13,034
|
-25,454
|
20,194
|
-27,326
|
-9,317
|
3,700
|
9,169
|
-5,228
|
-4,695
|
-25,716
|
10,885
|
-26,018
|
-6,332
|
-5,660
|
-9,468
|
-11,541
|
-26,330
|
-220,647
|
-21,027
|
-23,616
|
244,729
|
-314,990
|
-6,523
|
-11,054
|
-6,524
|
-6,525
|
-10,691
|
-11,033
|
-6,503
|
-6,749
|
-6,660
|
-11,193
|
-6,665
|
-6,668
|
-6,672
|
-11,204
|
-7,013
|
-6,717
|
-6,680
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-81,424
|
38,858
|
45,378
|
36,783
|
2,053
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6.3
|
2.9
|
3.4
|
2.7
|
0.1
|