|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
1Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
40,643
|
35,028
|
33,751
|
33,860
|
33,859
|
31,991
|
30,290
|
32,193
|
-
|
35,182
|
-
|
-
|
40,947
|
-
|
-
|
41,799
|
-
|
-
|
41,226
|
-
|
-
|
51,183
|
-
|
-
|
69,186
|
-
|
-
|
70,437
|
-
|
|
株式報酬費用
|
2,135
|
3,881
|
4,509
|
5,544
|
5,728
|
6,266
|
8,245
|
4,780
|
4,910
|
4,217
|
5,790
|
7,342
|
8,269
|
7,536
|
6,170
|
9,062
|
12,696
|
13,800
|
9,619
|
16,251
|
11,986
|
16,675
|
16,949
|
10,376
|
8,059
|
14,988
|
12,846
|
10,200
|
8,100
|
|
営業キャッシュフロー
|
-5,591
|
38,139
|
-34,271
|
73,472
|
-79,896
|
219,573
|
-954
|
-34,202
|
-
|
-357,623
|
-
|
-
|
146,418
|
-
|
-
|
-12,088
|
-
|
-
|
25,779
|
-
|
-
|
372,370
|
-
|
-
|
261,060
|
-
|
-
|
213,024
|
-
|
|
資本的支出
|
-11,904
|
-29,925
|
-24,757
|
-14,085
|
-22,450
|
-11,169
|
-42,965
|
-59,681
|
-
|
-37,914
|
-
|
-
|
-45,559
|
-
|
-
|
-37,201
|
-
|
-
|
-70,150
|
-
|
-
|
-133,052
|
-
|
-
|
-66,991
|
-
|
-
|
-118,187
|
-
|
|
投資キャッシュフロー
|
38,091
|
-23,776
|
10,194
|
42,306
|
-18,723
|
-8,356
|
-25,653
|
-63,598
|
-
|
-357,444
|
-
|
-
|
-35,124
|
-
|
-
|
-36,458
|
-
|
-
|
-68,732
|
-
|
-
|
-195,550
|
-
|
-
|
-66,473
|
-
|
-
|
-113,487
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
9,341
|
4,555
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,311
|
-
|
-
|
49,149
|
-
|
-
|
28,408
|
-
|
-
|
50,417
|
-
|
|
長期借入れによる収入
|
45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
180,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
7,390
|
44,584
|
1,284
|
1,551
|
2,444
|
2,909
|
3,161
|
2,979
|
-
|
7,175
|
-
|
-
|
53,298
|
-
|
-
|
3,823
|
-
|
-
|
6,556
|
-
|
-
|
154,631
|
-
|
-
|
9,276
|
-
|
-
|
10,940
|
-
|
|
財務キャッシュフロー
|
-50,094
|
-992
|
31,526
|
19,903
|
-8,251
|
-58,886
|
-24,030
|
-24,351
|
-
|
140,342
|
-
|
-
|
-79,360
|
-
|
-
|
-28,570
|
-
|
-
|
-39,305
|
-
|
-
|
-273,814
|
-
|
-
|
-84,017
|
-
|
-
|
-101,509
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|