|
(単位:千ドル)
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,753
|
25,725
|
14,376
|
26,724
|
2,578
|
2,756
|
|
営業キャッシュフロー
|
-260,863
|
-348,054
|
-157,203
|
-131,655
|
-154,447
|
-207,452
|
-79,870
|
-68,731
|
-165,971
|
-125,599
|
-276,072
|
-97,295
|
-137,010
|
-123,958
|
37,698
|
70,025
|
80
|
-56,475
|
60,811
|
21,507
|
41,869
|
112,629
|
135,639
|
91,587
|
83,932
|
122,480
|
12,013
|
142,150
|
118,447
|
182,375
|
191,107
|
-
|
217,778
|
120,351
|
168,676
|
187,626
|
155,800
|
-
|
-
|
-
|
-
|
116,675
|
60,175
|
105,298
|
-
|
116,778
|
72,471
|
75,227
|
264,958
|
51,044
|
-207,282
|
-237,919
|
-269,415
|
67,806
|
-713,335
|
358,397
|
406,994
|
|
資本的支出
|
-760
|
-4,969
|
2,953
|
-200
|
-381
|
-71
|
570
|
-1,028
|
-362
|
-350
|
-2,965
|
-2,125
|
-2,776
|
-5,272
|
-3,982
|
-6,465
|
-2,470
|
-8,184
|
-8,610
|
-6,202
|
-6,518
|
-10,108
|
-11,626
|
-7,290
|
-7,687
|
-
|
-11,729
|
-
|
-4,702
|
-7,626
|
-7,995
|
-
|
-6,659
|
-8,548
|
-5,500
|
-
|
-4,950
|
-2,073
|
-2,920
|
-3,727
|
-3,881
|
-4,075
|
-3,410
|
-4,664
|
-5,523
|
-4,786
|
-5,327
|
-4,282
|
-
|
-1,558
|
-1,066
|
-207
|
-342
|
-1,209
|
-1,284
|
-843
|
-870
|
|
投資キャッシュフロー
|
258,279
|
512,095
|
158,198
|
144,083
|
283,177
|
220,181
|
85,257
|
72,458
|
-437,272
|
127,997
|
279,932
|
-
|
134,452
|
-335,977
|
-49,598
|
-243,348
|
34,703
|
31,162
|
-41,899
|
-17,662
|
-74,590
|
-105,464
|
92,999
|
-89,003
|
48,534
|
-98,731
|
-25,032
|
-126,263
|
-119,740
|
-256,960
|
-129,700
|
-
|
-185,343
|
40,549
|
-18,109
|
-139,146
|
31,993
|
-
|
-
|
-
|
-
|
-71,795
|
84,399
|
35,952
|
-
|
-30,542
|
-59,491
|
-99,412
|
-111,397
|
-73,398
|
-1,035
|
366,862
|
35,317
|
106,237
|
125,073
|
-26,705
|
-77,319
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
100,188
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
10,003
|
40,050
|
0
|
0
|
31,774
|
157,043
|
86,368
|
25,016
|
226,305
|
-
|
-
|
-
|
-
|
18,988
|
167,920
|
200,203
|
-
|
15,007
|
5,002
|
50,019
|
63,286
|
50,018
|
50,015
|
49,010
|
76,016
|
208,924
|
222,985
|
0
|
0
|
|
長期借入金の返済による支出
|
0
|
160,000
|
0
|
0
|
132,215
|
11,555
|
9,491
|
0
|
79,372
|
0
|
0
|
0
|
0
|
57,223
|
0
|
0
|
-
|
-
|
183
|
27,686
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
102,722
|
24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-333
|
-160,334
|
-334
|
-325
|
-132,548
|
-11,888
|
-9,826
|
-334
|
601,051
|
70
|
-366
|
-
|
-344
|
484,107
|
-1,271
|
-476
|
930
|
26,721
|
-1,164
|
-25,886
|
50,668
|
-16,669
|
-237,241
|
-27
|
-107,914
|
-27,788
|
29,381
|
-18,763
|
35,154
|
49,206
|
-51,795
|
-
|
-11,683
|
-209,532
|
-177,439
|
-4,452
|
-222,142
|
-
|
-
|
-
|
-
|
-63,996
|
-142,255
|
-221,265
|
-
|
-92,052
|
-1,265
|
18,520
|
-190,290
|
31,114
|
195,276
|
-114,652
|
245,495
|
-187,166
|
582,108
|
-337,841
|
-114,083
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-269,757
|
66,597
|
-714,619
|
357,554
|
406,124
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-85.4
|
20.9
|
-224.7
|
117.9
|
135.1
|