|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
1Q20
|
1Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
17,858
|
18,536
|
19,530
|
17,613
|
18,127
|
18,330
|
18,102
|
17,945
|
16,232
|
15,810
|
15,191
|
15,117
|
15,352
|
16,148
|
14,501
|
14,677
|
14,410
|
15,449
|
16,046
|
16,701
|
16,153
|
20,021
|
20,732
|
27,745
|
-
|
-
|
40,102
|
41,847
|
41,129
|
|
株式報酬費用
|
10,677
|
-
|
-
|
-
|
-
|
5,146
|
-
|
-
|
6,062
|
-
|
-
|
6,265
|
-
|
-
|
5,889
|
-
|
-
|
5,249
|
-
|
-
|
6,114
|
6,444
|
10,833
|
12,444
|
-
|
-
|
13,696
|
17,685
|
19,928
|
|
営業キャッシュフロー
|
53,844
|
-
|
-
|
-
|
-
|
73,847
|
-
|
-
|
91,726
|
-
|
-
|
19,096
|
-
|
-
|
11,647
|
-
|
-
|
3,995
|
-
|
-
|
-27,037
|
50,983
|
140,418
|
-10,662
|
-
|
-
|
-45,634
|
-71,532
|
52,128
|
|
資本的支出
|
-17,601
|
-
|
-
|
-
|
-
|
-2,430
|
-
|
-
|
-2,652
|
-
|
-
|
-13,140
|
-
|
-
|
-6,171
|
-
|
-
|
-11,536
|
-
|
-
|
-20,465
|
-27,336
|
-20,058
|
-9,008
|
-
|
-
|
-13,734
|
-10,488
|
-32,442
|
|
投資キャッシュフロー
|
-17,601
|
-
|
-
|
-
|
-
|
-2,430
|
-
|
-
|
-2,652
|
-
|
-
|
-13,140
|
-
|
-
|
-7,022
|
-
|
-
|
-11,740
|
-
|
-
|
-20,485
|
-27,336
|
-20,058
|
-676,591
|
-
|
-
|
-13,734
|
-15,054
|
-127,327
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,052
|
-
|
-
|
22,349
|
-
|
-
|
25,412
|
-
|
-
|
27,442
|
32,412
|
43,832
|
51,641
|
400
|
400
|
58,899
|
63,034
|
66,434
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
2,520
|
-
|
-
|
4,632
|
-
|
-
|
34,600
|
-
|
-
|
4,566
|
-
|
-
|
48,428
|
-
|
-
|
53,845
|
12,178
|
85,899
|
123,805
|
-
|
-
|
73,397
|
128,390
|
116,289
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
168,438
|
-
|
-
|
0
|
-
|
-
|
185,000
|
-
|
-
|
373,291
|
-
|
-
|
60,000
|
400,000
|
-
|
487,027
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-361
|
-
|
-
|
-
|
-
|
-36,442
|
-
|
-
|
-29,620
|
-
|
-
|
-61,697
|
-
|
-
|
-12,180
|
-
|
-
|
127,815
|
-
|
-
|
-89,713
|
341,463
|
-241,649
|
318,160
|
-
|
-
|
-138,714
|
-108,636
|
-181,394
|
|
フリーキャッシュフロー
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
FCFマージン(%)
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
|