|
(単位:千ドル)
|
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
|
|
減価償却費
|
16,300
|
15,600
|
15,700
|
17,200
|
17,400
|
19,100
|
18,600
|
18,400
|
18,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
159,400
|
71,900
|
-114,400
|
38,000
|
122,600
|
25,700
|
-34,300
|
17,700
|
65,000
|
68,700
|
-5,800
|
9,100
|
-
|
-
|
-30,200
|
25,000
|
38,300
|
-10,600
|
-33,400
|
24,700
|
48,400
|
40,100
|
36,500
|
52,200
|
115,600
|
55,000
|
47,700
|
-
|
31,800
|
-26,000
|
-2,200
|
35,000
|
80,200
|
64,200
|
-18,200
|
24,200
|
39,200
|
107,000
|
56,600
|
20,100
|
112,500
|
270,500
|
-22,800
|
50,600
|
100
|
7,000
|
-126,800
|
31,700
|
33,900
|
65,100
|
-48,800
|
33,500
|
13,500
|
45,800
|
-155,900
|
21,700
|
-1,900
|
100,600
|
|
資本的支出
|
-37,100
|
-55,100
|
-34,600
|
-14,800
|
-16,600
|
-32,800
|
-20,200
|
-16,400
|
-17,800
|
-20,200
|
-19,900
|
-15,300
|
-14,500
|
-23,000
|
-13,300
|
-9,700
|
-13,400
|
-18,200
|
-16,400
|
-10,200
|
-12,100
|
-20,200
|
-13,700
|
-16,800
|
-15,400
|
-25,400
|
-16,900
|
-10,700
|
-11,500
|
-22,300
|
-16,800
|
-11,500
|
-9,600
|
-22,000
|
-16,000
|
-10,700
|
-13,600
|
-25,200
|
-11,500
|
-12,000
|
-15,700
|
-24,900
|
-16,200
|
-17,000
|
-14,800
|
-19,600
|
-16,700
|
-17,700
|
-8,300
|
-5,800
|
-5,000
|
-3,800
|
-9,600
|
-12,500
|
-12,800
|
-12,600
|
-10,400
|
-10,800
|
|
投資キャッシュフロー
|
-9,400
|
-35,700
|
-12,300
|
-1,800
|
-18,000
|
133,000
|
-16,300
|
-14,300
|
-16,700
|
-8,900
|
-25,000
|
5,100
|
-
|
-
|
-11,600
|
-10,700
|
-15,700
|
-19,000
|
-17,300
|
-13,000
|
-12,900
|
-18,400
|
-12,100
|
-20,700
|
-15,000
|
-26,600
|
-25,800
|
-
|
2,200
|
-22,500
|
-16,100
|
-11,900
|
-5,700
|
-17,000
|
-13,100
|
-10,000
|
-13,500
|
-20,400
|
-7,300
|
-5,100
|
0
|
-25,000
|
-15,500
|
-17,900
|
-24,200
|
-89,100
|
-42,000
|
-14,700
|
8,600
|
19,100
|
19,500
|
14,500
|
-151,600
|
-7,400
|
-12,300
|
-12,400
|
-12,100
|
-11,000
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,700
|
0
|
1,000
|
0
|
0
|
0
|
800
|
0
|
0
|
700
|
1,100
|
1,700
|
0
|
1,200
|
1,400
|
1,500
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,900
|
118,300
|
106,700
|
56,300
|
53,300
|
122,400
|
572,400
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,900
|
13,700
|
11,300
|
90,200
|
118,400
|
89,100
|
18,100
|
130,800
|
448,900
|
2,400
|
2,500
|
1,200
|
6,500
|
2,400
|
2,100
|
2,500
|
300
|
6,300
|
3,200
|
5,800
|
9,200
|
40,300
|
3,900
|
27,300
|
38,300
|
32,800
|
5,900
|
15,500
|
26,100
|
14,500
|
7,400
|
9,200
|
7,900
|
5,300
|
73,200
|
10,500
|
17,600
|
900
|
5,400
|
6,600
|
96,000
|
1,700
|
|
財務キャッシュフロー
|
-103,500
|
-67,300
|
87,600
|
11,100
|
-87,000
|
84,300
|
-134,600
|
-4,000
|
-114,000
|
-33,600
|
144,300
|
-15,100
|
-
|
-
|
-6,300
|
-4,700
|
-1,200
|
1,600
|
9,300
|
17,800
|
-21,900
|
-50,700
|
24,800
|
-18,800
|
105,000
|
-17,400
|
-13,200
|
-
|
-17,200
|
-17,400
|
-15,200
|
-19,100
|
-12,900
|
-16,900
|
-19,600
|
-12,600
|
-19,400
|
-70,900
|
-11,700
|
-47,900
|
-64,600
|
-64,900
|
-14,400
|
-31,000
|
-39,100
|
-29,500
|
-16,300
|
-20,400
|
-16,500
|
-22,700
|
-32,000
|
-21,200
|
71,300
|
-20,400
|
19,900
|
-20,600
|
14,800
|
-85,200
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,300
|
-168,700
|
9,100
|
-12,300
|
89,800
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.9
|
-31.3
|
1.7
|
-2.4
|
18.2
|