|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
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
|
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
|
44,527
|
-
|
-
|
-
|
44,894
|
41,993
|
41,845
|
41,311
|
43,406
|
41,346
|
42,110
|
42,155
|
44,521
|
43,355
|
43,576
|
45,413
|
47,111
|
45,410
|
44,775
|
44,096
|
41,888
|
40,017
|
39,100
|
40,026
|
40,220
|
40,212
|
40,168
|
40,939
|
41,827
|
40,558
|
40,616
|
40,714
|
39,975
|
40,428
|
42,159
|
41,520
|
40,638
|
41,618
|
42,454
|
42,146
|
41,733
|
41,216
|
41,942
|
40,650
|
40,317
|
40,334
|
42,690
|
43,301
|
44,393
|
46,216
|
50,463
|
49,527
|
52,150
|
53,595
|
55,373
|
53,773
|
55,970
|
57,293
|
57,702
|
|
営業キャッシュフロー
|
161,582
|
206,131
|
97,757
|
76,159
|
113,859
|
22,622
|
71,782
|
91,130
|
101,955
|
23,391
|
70,677
|
85,493
|
112,509
|
29,954
|
69,119
|
97,938
|
100,026
|
13,498
|
78,864
|
61,207
|
91,762
|
20,258
|
74,713
|
117,657
|
83,339
|
43,674
|
84,592
|
117,579
|
122,932
|
46,859
|
-8,689
|
70,721
|
149,615
|
79,518
|
84,423
|
34,478
|
90,431
|
64,330
|
125,699
|
57,322
|
117,461
|
135,669
|
146,652
|
33,585
|
74,727
|
209,480
|
166,496
|
129,893
|
107,239
|
122,303
|
6,268
|
80,211
|
-24,730
|
50,565
|
67,656
|
16,098
|
-8,791
|
27,639
|
149,362
|
|
資本的支出
|
129,272
|
-225,492
|
-18,600
|
-26,765
|
-44,343
|
-16,815
|
-30,483
|
-39,456
|
-63,537
|
-20,181
|
-26,992
|
-44,418
|
-61,486
|
-19,347
|
-33,989
|
-37,171
|
-66,467
|
-19,782
|
-29,768
|
-37,217
|
-60,375
|
-19,756
|
-31,317
|
-30,273
|
-53,289
|
-16,668
|
-32,399
|
-35,723
|
-85,642
|
-28,273
|
-48,373
|
-49,745
|
-103,508
|
-36,367
|
-56,374
|
-24,328
|
-24,504
|
-21,969
|
-52,798
|
-28,527
|
-32,183
|
-57,446
|
-100,216
|
-35,909
|
-59,791
|
-76,475
|
-153,133
|
-45,574
|
-71,676
|
-66,829
|
-145,331
|
-53,084
|
-62,564
|
-59,527
|
-144,904
|
-61,569
|
-64,598
|
-52,324
|
-94,802
|
|
投資キャッシュフロー
|
-32,106
|
-65,803
|
-356,861
|
4,742
|
-90,969
|
18,015
|
-139,157
|
-97,683
|
-50,299
|
-79,655
|
-157,704
|
-12,280
|
-121,166
|
4,286
|
-83,081
|
-210,426
|
-59,031
|
-78,674
|
-61,157
|
-148,995
|
-8,550
|
76,371
|
-47,474
|
-87,187
|
-90,351
|
-26,052
|
8,413
|
-60,694
|
43,526
|
12,855
|
300,228
|
-42,715
|
-939
|
24,594
|
-107,661
|
-61,245
|
-36,928
|
85,123
|
-179,034
|
-11,314
|
-22,624
|
-11,934
|
-184,611
|
12,885
|
-49,413
|
-184,561
|
-307,842
|
75,587
|
95,522
|
-134,521
|
-109,439
|
-223,789
|
-71,527
|
-57,569
|
-159,577
|
-56,018
|
-59,397
|
-48,022
|
-94,494
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,858
|
6,178
|
-
|
-
|
37,564
|
2,380
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,873
|
26,288
|
18,510
|
28,301
|
20,173
|
20,226
|
17,262
|
21,023
|
12,538
|
12,622
|
12,624
|
12,622
|
12,538
|
0
|
0
|
-10
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-82,753
|
21,774
|
7,084
|
-63,250
|
825
|
-9,792
|
10,121
|
-74,359
|
2,195
|
1,442
|
10,698
|
4,355
|
74
|
-13,134
|
14,898
|
42,878
|
-16,913
|
6,161
|
-54,574
|
-5,860
|
4,445
|
-44,545
|
-81,494
|
5,078
|
-21,041
|
7,646
|
-38,622
|
-46,100
|
-122
|
22,020
|
-101,328
|
-108,377
|
-388,247
|
-37,631
|
-18,893
|
18,504
|
-139,242
|
-71,392
|
-17,252
|
-16,020
|
-14,557
|
-13,757
|
-14,480
|
-26,465
|
-35,360
|
-38,772
|
-426
|
27,154
|
36,850
|
32,146
|
-35,089
|
-30,343
|
-26,327
|
-27,364
|
48,631
|
52,007
|
-78,454
|
-9,601
|
16,385
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-77,248
|
-45,471
|
-73,389
|
-24,685
|
54,560
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10.8
|
-6.4
|
-9.6
|
-3.1
|
6.8
|