|
(単位:千ドル)
|
1Q10
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
1Q18
|
1Q19
|
1Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
34,600
|
37,400
|
48,000
|
48,500
|
44,000
|
45,600
|
44,100
|
40,300
|
39,800
|
38,700
|
37,300
|
36,100
|
36,300
|
35,600
|
35,500
|
36,000
|
35,600
|
35,100
|
35,900
|
35,600
|
36,000
|
37,900
|
38,500
|
40,800
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,100
|
-
|
-
|
6,200
|
-
|
-
|
7,200
|
|
営業キャッシュフロー
|
-72,000
|
-50,300
|
-18,200
|
-57,400
|
-56,900
|
12,000
|
-61,500
|
-110,200
|
-47,100
|
-130,000
|
-115,400
|
-68,100
|
-
|
-
|
-217,200
|
-
|
-
|
-285,200
|
-
|
-
|
-98,800
|
-
|
-
|
-92,500
|
|
資本的支出
|
-51,200
|
-42,200
|
-69,900
|
-86,900
|
-39,600
|
-22,600
|
-69,500
|
-24,800
|
-41,600
|
-23,500
|
-29,100
|
-26,400
|
-
|
-
|
-26,000
|
-
|
-
|
-60,400
|
-
|
-
|
-65,800
|
-
|
-
|
-53,300
|
|
投資キャッシュフロー
|
-50,600
|
-41,700
|
-69,000
|
-86,200
|
-108,900
|
-22,500
|
-68,700
|
-22,200
|
-41,500
|
-23,600
|
-25,200
|
-25,100
|
-
|
-
|
-24,200
|
-
|
-
|
-59,300
|
-
|
-
|
-63,800
|
-
|
-
|
-50,600
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
89,900
|
-
|
15,000
|
10,100
|
-
|
45,000
|
150,000
|
-
|
40,000
|
70,000
|
|
長期借入れによる収入
|
-
|
500,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-22,700
|
476,000
|
-43,100
|
-23,000
|
-23,300
|
-21,000
|
137,300
|
62,600
|
56,900
|
-11,400
|
288,800
|
-11,000
|
-
|
-
|
-129,600
|
-
|
-
|
-43,300
|
-
|
-
|
-186,900
|
-
|
-
|
-107,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-164,600
|
-
|
-
|
-145,800
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-15.78
|
-
|
-
|
-12.74
|