|
(単位:千ドル)
|
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
|
55,632
|
-4,855
|
47,671
|
-
|
11,088
|
7,818
|
47,875
|
2,243
|
15,816
|
31,126
|
29,998
|
23,550
|
48,344
|
17,514
|
15,551
|
8,441
|
381,868
|
93,287
|
158,375
|
58,278
|
84,440
|
33,345
|
39,077
|
115,400
|
51,595
|
30,683
|
16,008
|
44,745
|
6,530
|
87,355
|
26,917
|
18,066
|
33,231
|
98,332
|
24,700
|
28,056
|
79,985
|
-7,062
|
|
資本的支出
|
146
|
-661
|
-1,319
|
-1,348
|
-2,594
|
-921
|
-1,373
|
-2,714
|
-1,720
|
-1,393
|
-1,282
|
-1,928
|
-874
|
-1,454
|
-765
|
-584
|
-640
|
-600
|
-574
|
-426
|
-853
|
-865
|
-414
|
-514
|
-1,160
|
-1,382
|
-2,788
|
-1,900
|
-2,376
|
-1,667
|
-527
|
-1,551
|
-2,107
|
-2,716
|
-1,846
|
-1,387
|
-1,373
|
-740
|
|
投資キャッシュフロー
|
-167,059
|
-8,094
|
-148,005
|
-
|
-12,991
|
-38,330
|
31,744
|
-52,810
|
-32,611
|
47,016
|
55,465
|
63,893
|
-64,525
|
-374
|
-94,403
|
-351,759
|
-496,567
|
-369,704
|
144,884
|
1,443
|
-231,516
|
-393,306
|
-310,769
|
-200,680
|
-389,522
|
-197,916
|
-98,412
|
-87,430
|
41,993
|
67,769
|
43,069
|
20,823
|
11,128
|
61,688
|
39,465
|
229,467
|
145,241
|
334,732
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,187
|
20,562
|
7,157
|
5,011
|
6,885
|
1,208
|
0
|
5,240
|
5,244
|
1,109
|
0
|
0
|
0
|
2,801
|
6,166
|
6,058
|
2,873
|
1,944
|
3,026
|
534
|
-29
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
216,091
|
-24,365
|
127,714
|
-
|
-148,881
|
62,142
|
36,362
|
-4,285
|
-17,103
|
-106,875
|
-22,683
|
-118,508
|
180,112
|
-31,981
|
133,743
|
413,790
|
56,027
|
156,861
|
-13,680
|
-265,840
|
384,619
|
377,689
|
-76,415
|
23,133
|
380,998
|
4,366
|
60,083
|
65,070
|
-77,086
|
-152,195
|
-37,731
|
-81,559
|
-47,132
|
-167,127
|
-76,925
|
-182,942
|
-235,666
|
-366,006
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,616
|
22,854
|
26,669
|
78,612
|
-7,802
|