|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
8,454
|
9,600
|
11,303
|
12,566
|
14,386
|
-
|
19,260
|
20,328
|
20,760
|
21,854
|
22,460
|
20,320
|
21,832
|
22,311
|
23,149
|
27,758
|
30,784
|
31,216
|
27,362
|
26,848
|
27,767
|
30,393
|
31,435
|
32,872
|
36,683
|
38,090
|
38,877
|
40,287
|
40,075
|
40,907
|
45,329
|
47,967
|
|
営業キャッシュフロー
|
-131,855
|
-77,465
|
-44,967
|
-68,817
|
40,849
|
-39,216
|
-46,064
|
-
|
-
|
-23,502
|
-
|
-
|
-104,755
|
-
|
-
|
-43,064
|
-
|
-
|
31,723
|
-
|
-
|
-37,407
|
-
|
-
|
-88,947
|
-
|
-
|
46,415
|
-
|
-
|
-8,955
|
-
|
|
資本的支出
|
-26,692
|
-47,611
|
-32,869
|
-30,277
|
-55,345
|
-45,006
|
-46,785
|
-
|
-
|
-34,638
|
-
|
-
|
-51,359
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-29,333
|
-69,390
|
-49,156
|
-54,043
|
-92,206
|
-95,385
|
-86,541
|
-
|
-
|
-76,926
|
-
|
-
|
-93,682
|
-
|
-
|
-494,175
|
-
|
-
|
-108,753
|
-
|
-
|
-164,054
|
-
|
-
|
-145,562
|
-
|
-
|
-113,792
|
-
|
-
|
-19,271
|
-
|
|
自己株式の取得による支出
|
0
|
3,717
|
0
|
-
|
3,945
|
1,008
|
6,355
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
100,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
21,573
|
1,198
|
1,384
|
1,576
|
1,723
|
2,676
|
2,716
|
-
|
-
|
1,690
|
-
|
-
|
4,723
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
166,912
|
147,221
|
92,872
|
129,940
|
60,940
|
131,356
|
141,934
|
-
|
-
|
102,940
|
-
|
-
|
204,736
|
-
|
-
|
551,361
|
-
|
-
|
-17,604
|
-
|
-
|
197,971
|
-
|
-
|
235,925
|
-
|
-
|
69,289
|
-
|
-
|
29,177
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|