|
(単位:千ドル)
|
4Q10
|
1Q11
|
2Q11
|
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
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
8,564
|
8,454
|
8,915
|
8,076
|
9,755
|
9,600
|
10,439
|
10,687
|
10,917
|
11,303
|
11,721
|
11,942
|
12,344
|
12,566
|
12,828
|
13,620
|
-
|
14,386
|
15,204
|
15,574
|
-
|
-
|
-
|
-
|
-
|
19,260
|
20,328
|
20,760
|
21,493
|
21,854
|
22,460
|
20,320
|
21,067
|
21,832
|
22,311
|
23,149
|
24,438
|
27,758
|
30,784
|
31,216
|
30,136
|
27,362
|
26,848
|
27,767
|
29,410
|
30,393
|
31,435
|
32,872
|
34,549
|
36,683
|
38,090
|
38,877
|
39,291
|
40,287
|
40,075
|
40,907
|
45,298
|
45,329
|
47,967
|
47,000
|
48,504
|
49,576
|
|
営業キャッシュフロー
|
-16,529
|
-131,855
|
312,864
|
46,212
|
22,880
|
-77,465
|
182,089
|
-44,707
|
-8,836
|
-44,967
|
153,348
|
16,758
|
-11,145
|
-68,817
|
452,259
|
-6,981
|
-19,675
|
40,849
|
285,657
|
-
|
-
|
-39,216
|
154,040
|
-18,225
|
-
|
-46,064
|
217,868
|
51,292
|
-
|
-23,502
|
335,973
|
80,086
|
5,729
|
-104,755
|
276,542
|
-5,997
|
23,560
|
-43,064
|
222,209
|
3,638
|
30,698
|
31,723
|
324,568
|
-14,495
|
49,158
|
-37,407
|
367,859
|
-94,575
|
87,603
|
-88,947
|
432,068
|
44,777
|
91,095
|
46,415
|
292,187
|
24,292
|
64,513
|
-8,955
|
423,033
|
-28,904
|
81,175
|
26,728
|
|
資本的支出
|
-36,924
|
-26,692
|
-16,889
|
-26,313
|
-54,460
|
-47,611
|
-22,985
|
-29,536
|
-32,361
|
-32,869
|
-18,507
|
-22,278
|
-36,828
|
-30,277
|
-29,694
|
-46,166
|
-43,974
|
-55,345
|
-33,025
|
-37,969
|
-44,171
|
-45,006
|
-33,861
|
-44,854
|
-64,316
|
-46,785
|
-43,120
|
-34,072
|
-51,273
|
-34,638
|
-40,605
|
-61,032
|
-76,153
|
-51,359
|
-70,603
|
-85,395
|
-92,674
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-40,695
|
-29,333
|
-29,715
|
-38,806
|
-77,223
|
-69,390
|
-41,864
|
-46,981
|
-58,882
|
-49,156
|
-41,058
|
-42,325
|
-61,094
|
-54,043
|
-56,173
|
-83,606
|
-88,773
|
-92,206
|
-68,007
|
-68,733
|
-92,783
|
-95,385
|
-76,034
|
-83,913
|
-107,858
|
-86,541
|
-69,325
|
-87,393
|
-147,402
|
-76,926
|
-91,904
|
-85,376
|
-118,893
|
-93,682
|
136,206
|
-147,536
|
-177,587
|
-494,175
|
-256,955
|
-139,836
|
-103,059
|
-108,753
|
-136,745
|
-184,372
|
-192,247
|
-164,054
|
-132,778
|
-138,113
|
-155,668
|
-145,562
|
-116,175
|
-116,441
|
-160,447
|
-113,792
|
-121,226
|
-157,566
|
-176,489
|
-19,271
|
-132,948
|
-153,712
|
-262,340
|
-179,536
|
|
自己株式の取得による支出
|
1,581
|
0
|
7,222
|
0
|
2,971
|
3,717
|
1,083
|
3,968
|
0
|
0
|
1,311
|
22,378
|
2,917
|
-
|
-
|
0
|
1,135
|
3,945
|
0
|
5,100
|
1,544
|
1,008
|
0
|
0
|
0
|
6,355
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
100,000
|
0
|
150,000
|
0
|
0
|
0
|
125,000
|
150,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
432,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,066
|
21,573
|
2,346
|
1,771
|
104,401
|
1,198
|
2,173
|
1,485
|
3,169
|
1,384
|
2,449
|
1,975
|
3,145
|
1,576
|
63,441
|
13,947
|
3,622
|
1,723
|
2,787
|
2,717
|
29,812
|
2,676
|
3,131
|
1,993
|
5,489
|
2,716
|
38,944
|
1,794
|
54,400
|
1,690
|
3,656
|
128,371
|
31,769
|
4,723
|
7,282
|
2,996
|
203,637
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-33,486
|
166,912
|
-213,425
|
-22,983
|
969
|
147,221
|
-140,229
|
90,948
|
65,165
|
92,872
|
-109,552
|
21,431
|
73,348
|
129,940
|
-396,581
|
84,353
|
107,279
|
60,940
|
-126,040
|
-17,685
|
19,371
|
131,356
|
-77,809
|
195,066
|
4,565
|
141,934
|
-102,683
|
5,525
|
62,519
|
102,940
|
-243,879
|
1,432
|
113,552
|
204,736
|
-337,192
|
96,656
|
131,402
|
551,361
|
44,951
|
153,053
|
146,539
|
-17,604
|
-153,637
|
145,902
|
143,122
|
197,971
|
-222,434
|
245,481
|
41,524
|
235,925
|
-291,205
|
45,128
|
69,849
|
69,289
|
-168,644
|
150,662
|
90,454
|
29,177
|
-207,957
|
99,914
|
180,825
|
154,752
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|