|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
39,000
|
41,300
|
43,200
|
48,100
|
48,700
|
48,900
|
50,500
|
50,100
|
50,900
|
45,800
|
56,100
|
51,500
|
51,900
|
50,200
|
49,500
|
53,400
|
54,500
|
53,400
|
58,000
|
57,900
|
57,500
|
61,700
|
61,000
|
58,700
|
62,300
|
62,800
|
63,100
|
65,000
|
66,000
|
70,800
|
69,700
|
|
株式報酬費用
|
600
|
700
|
600
|
800
|
600
|
-
|
-
|
600
|
-
|
-
|
700
|
-
|
-
|
1,700
|
-
|
-
|
1,800
|
-
|
-
|
1,700
|
-
|
-
|
1,700
|
-
|
-
|
1,300
|
-
|
-
|
800
|
-
|
-
|
1,700
|
-
|
-
|
1,700
|
|
営業キャッシュフロー
|
69,100
|
68,500
|
58,200
|
74,900
|
71,800
|
-
|
-
|
93,200
|
-
|
-
|
98,700
|
-
|
-
|
121,300
|
-
|
-
|
79,100
|
-
|
-
|
88,800
|
-
|
-
|
88,500
|
-
|
-
|
-4,800
|
-
|
-
|
92,400
|
-
|
-
|
60,100
|
-
|
-
|
110,200
|
|
資本的支出
|
-51,500
|
-53,900
|
-69,800
|
-216,200
|
-88,200
|
-
|
-
|
-42,400
|
-
|
-
|
-36,700
|
-
|
-
|
-88,100
|
-
|
-
|
-89,300
|
-
|
-
|
-154,300
|
-
|
-
|
-134,400
|
-
|
-
|
-57,300
|
-
|
-
|
-70,000
|
-
|
-
|
-60,600
|
-
|
-
|
-154,400
|
|
投資キャッシュフロー
|
-45,700
|
-56,500
|
-63,900
|
-204,600
|
-255,900
|
-
|
-
|
-42,600
|
-
|
-
|
-41,100
|
-
|
-
|
-89,000
|
-
|
-
|
185,100
|
-
|
-
|
-182,500
|
-
|
-
|
-130,900
|
-
|
-
|
-60,100
|
-
|
-
|
-74,700
|
-
|
-
|
-60,800
|
-
|
-
|
-160,200
|
|
長期借入れによる収入
|
0
|
-
|
-
|
100,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
-
|
-
|
110,000
|
-
|
-
|
194,900
|
-
|
-
|
228,900
|
-
|
-
|
238,500
|
-
|
-
|
156,000
|
-
|
-
|
240,000
|
|
長期借入金の返済による支出
|
1,000
|
1,400
|
1,700
|
19,800
|
2,000
|
-
|
-
|
26,600
|
-
|
-
|
26,300
|
-
|
-
|
1,900
|
-
|
-
|
43,800
|
-
|
-
|
1,400
|
-
|
-
|
41,400
|
-
|
-
|
259,200
|
-
|
-
|
227,800
|
-
|
-
|
158,000
|
-
|
-
|
111,800
|
|
財務キャッシュフロー
|
-15,600
|
5,100
|
2,200
|
77,000
|
110,400
|
-
|
-
|
-50,600
|
-
|
-
|
-3,300
|
-
|
-
|
-26,500
|
-
|
-
|
22,000
|
-
|
-
|
80,100
|
-
|
-
|
154,200
|
-
|
-
|
92,200
|
-
|
-
|
-18,300
|
-
|
-
|
-38,400
|
-
|
-
|
89,200
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
-
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|