|
(単位:千ドル)
|
1Q11
|
2Q11
|
1Q12
|
1Q13
|
1Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q21
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
-
|
-
|
-
|
21,682
|
26,017
|
-
|
29,433
|
-
|
-
|
31,231
|
-
|
-
|
28,894
|
-
|
-
|
29,389
|
-
|
-
|
29,740
|
-
|
-
|
33,321
|
-
|
-
|
36,218
|
-
|
-
|
34,825
|
-
|
-
|
34,400
|
-
|
-
|
39,556
|
-
|
-
|
52,916
|
-
|
|
株式報酬費用
|
9,357
|
-
|
11,525
|
13,810
|
18,864
|
-
|
21,861
|
21,703
|
24,117
|
24,632
|
25,356
|
29,998
|
27,436
|
30,482
|
36,090
|
37,901
|
40,956
|
46,264
|
42,253
|
44,257
|
48,279
|
46,482
|
46,907
|
45,334
|
52,596
|
50,518
|
52,746
|
59,469
|
64,270
|
73,451
|
74,288
|
76,608
|
88,032
|
88,129
|
87,569
|
109,013
|
107,613
|
118,325
|
|
営業キャッシュフロー
|
56,365
|
-
|
60,709
|
75,336
|
28,098
|
-
|
46,688
|
-
|
-
|
83,191
|
-
|
-
|
92,430
|
-
|
-
|
157,647
|
-
|
-
|
185,414
|
-
|
-
|
217,719
|
-
|
-
|
208,442
|
-
|
-
|
336,608
|
-
|
-
|
267,401
|
-
|
-
|
253,232
|
-
|
-
|
487,021
|
-
|
|
資本的支出
|
-5,181
|
-
|
-8,201
|
-6,569
|
-6,252
|
-
|
-7,520
|
-
|
-
|
-12,116
|
-
|
-
|
-14,843
|
-
|
-
|
-13,128
|
-
|
-
|
-15,275
|
-
|
-
|
-22,179
|
-
|
-
|
-16,968
|
-
|
-
|
-18,130
|
-
|
-
|
-26,719
|
-
|
-
|
-49,601
|
-
|
-
|
-23,061
|
-
|
|
投資キャッシュフロー
|
-4,153
|
-
|
-9,448
|
-1,821
|
-34,188
|
-
|
-8,416
|
-
|
-
|
-13,911
|
-
|
-
|
-14,736
|
-
|
-
|
-13,128
|
-
|
-
|
-45,987
|
-
|
-
|
-215,999
|
-
|
-
|
-206,230
|
-
|
-
|
-19,880
|
-
|
-
|
-35,672
|
-
|
-
|
-79,769
|
-
|
-
|
-21,784
|
-
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
12,517
|
37,543
|
36,797
|
-
|
-
|
240,000
|
-
|
-
|
0
|
-
|
-
|
50,013
|
-
|
-
|
81,114
|
-
|
-
|
100,022
|
-
|
-
|
172,267
|
-
|
-
|
250,016
|
-
|
-
|
125,010
|
-
|
-
|
125,006
|
-
|
-
|
350,007
|
-
|
|
財務キャッシュフロー
|
3,374
|
-
|
9,391
|
15,194
|
-129
|
-
|
-73,682
|
-
|
-
|
118,433
|
-
|
-
|
-548
|
-
|
-
|
-97,056
|
-
|
-
|
-134,078
|
-
|
-
|
245,762
|
-
|
-
|
-182,268
|
-
|
-
|
-260,686
|
-
|
-
|
-197,352
|
-
|
-
|
-159,404
|
-
|
-
|
-345,784
|
-
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|