|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
12,609
|
-
|
15,790
|
16,316
|
14,570
|
-
|
13,793
|
13,773
|
14,200
|
-
|
14,659
|
15,419
|
12,087
|
10,594
|
10,840
|
11,094
|
-
|
14,496
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-265
|
1,998
|
3,419
|
1,655
|
2,350
|
2,046
|
3,078
|
1,546
|
1,973
|
26
|
5,429
|
4,491
|
4,456
|
9,159
|
4,165
|
3,740
|
-7,587
|
3,647
|
4,306
|
6,114
|
5,637
|
5,117
|
6,081
|
6,000
|
5,700
|
5,003
|
5,506
|
4,600
|
4,300
|
4,843
|
4,244
|
4,020
|
2,458
|
2,448
|
2,585
|
3,070
|
3,539
|
3,417
|
1,397
|
2,867
|
1,384
|
3,071
|
2,566
|
3,466
|
5,524
|
16,913
|
16,524
|
1,395
|
6,565
|
55,405
|
58,706
|
29,326
|
|
営業キャッシュフロー
|
-36,540
|
93,392
|
-25,038
|
-6,829
|
3,990
|
-39,986
|
-84,455
|
45,885
|
27,512
|
61,786
|
-41,130
|
-20,305
|
-
|
-2,324
|
-29,434
|
52,432
|
-6,602
|
15,944
|
-32,845
|
-1,775
|
36,524
|
161,646
|
-73,403
|
11,023
|
27,619
|
56,163
|
-124,785
|
13,299
|
222,851
|
25,165
|
-34,007
|
92,237
|
72,738
|
-46,704
|
-84,598
|
-21,316
|
4,164
|
120,747
|
57,951
|
72,580
|
-44,307
|
21,328
|
56,322
|
103,161
|
98,274
|
53,139
|
22,557
|
329,574
|
22,863
|
262,412
|
289,121
|
173,669
|
|
資本的支出
|
-17,523
|
-27,053
|
-10,649
|
-11,139
|
-11,949
|
-7,615
|
-12,179
|
-15,948
|
-11,683
|
-2,550
|
-8,352
|
-18,378
|
-11,048
|
-5,691
|
-23,853
|
-3,821
|
-2,547
|
-4,812
|
-5,672
|
-2,511
|
-1,529
|
-20,568
|
-19,970
|
-28,333
|
-16,108
|
-12,658
|
-14,412
|
-24,934
|
-23,331
|
-21,519
|
-11,693
|
-19,693
|
-12,010
|
-9,835
|
-9,025
|
-8,302
|
-11,432
|
-12,028
|
-16,817
|
-13,964
|
-16,971
|
-17,796
|
-12,827
|
-14,967
|
-10,434
|
-10,918
|
-6,914
|
-9,143
|
-30,104
|
-26,836
|
-48,951
|
-74,963
|
|
投資キャッシュフロー
|
-191,230
|
-4,372
|
8,136
|
-7,539
|
-9,829
|
-7,623
|
-18,454
|
-15,616
|
-11,938
|
2,434
|
-7,610
|
27,250
|
-
|
-4,616
|
-18,929
|
-1,802
|
-7,068
|
-7,178
|
-15,067
|
-2,624
|
-6,158
|
-17,560
|
-16,948
|
-27,802
|
-13,738
|
-11,720
|
-19,244
|
-22,002
|
-24,843
|
-9,966
|
-14,595
|
-18,043
|
-229
|
-5,418
|
-17,418
|
-8,188
|
-6,315
|
-14,868
|
-13,047
|
-10,968
|
-26,753
|
-6,887
|
-22,272
|
-14,277
|
-10,321
|
-13,691
|
-3,284
|
-13,391
|
-23,872
|
-43,809
|
-63,267
|
-126,361
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
80,113
|
-158,101
|
3,076
|
9,340
|
1,230
|
34,888
|
67,171
|
-19,909
|
-30,350
|
-72,199
|
61,881
|
-151
|
-
|
17,315
|
9,322
|
-60,653
|
-7,772
|
6,364
|
6,626
|
72,509
|
18,585
|
-173,096
|
71,133
|
-19,648
|
-34,190
|
-46,274
|
130,743
|
56,749
|
-139,240
|
-26,489
|
50,579
|
-86,781
|
165,340
|
1,076
|
-64,777
|
-10,052
|
19,090
|
4,094
|
-52,521
|
-30,347
|
-126
|
14,369
|
-62,232
|
-31,420
|
-109,580
|
-133,012
|
2,635
|
-153,392
|
-146,394
|
11,692
|
-14,850
|
-35,198
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
320,431
|
-7,241
|
235,576
|
240,170
|
98,706
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.0
|
-0.6
|
17.1
|
17.0
|
6.5
|