|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
11,018
|
-
|
-
|
9,858
|
-
|
-
|
10,252
|
-
|
-
|
13,936
|
-
|
-
|
14,682
|
-
|
-
|
14,940
|
-
|
-
|
14,536
|
-
|
-
|
28,998
|
-
|
-
|
32,994
|
-
|
-
|
-
|
-
|
-
|
15,070
|
13,465
|
14,466
|
|
株式報酬費用
|
2,112
|
2,191
|
1,404
|
1,950
|
2,332
|
2,250
|
2,577
|
2,631
|
2,928
|
2,946
|
2,993
|
2,792
|
3,073
|
2,380
|
3,001
|
2,941
|
2,777
|
2,558
|
3,113
|
3,486
|
3,648
|
4,215
|
4,566
|
4,378
|
3,675
|
4,037
|
5,090
|
4,874
|
5,503
|
5,808
|
5,644
|
5,224
|
-
|
|
営業キャッシュフロー
|
22,213
|
-
|
-
|
65,835
|
-
|
-
|
43,496
|
-
|
-
|
28,707
|
-
|
-
|
96,996
|
-
|
-
|
88,229
|
-
|
-
|
77,352
|
-
|
-
|
58,644
|
-
|
-
|
12,754
|
-
|
-
|
110,899
|
-33,788
|
78,002
|
106,773
|
-32,038
|
-
|
|
資本的支出
|
-12,004
|
-
|
-
|
-14,770
|
-
|
-
|
-17,763
|
-
|
-
|
-15,467
|
-
|
-
|
-10,048
|
-
|
-
|
-11,275
|
-
|
-
|
-12,290
|
-
|
-
|
-25,199
|
-
|
-
|
-9,452
|
-
|
-
|
-3,896
|
-12,885
|
-14,047
|
-14,795
|
-15,565
|
-
|
|
投資キャッシュフロー
|
-21,154
|
-
|
-
|
-41,046
|
-
|
-
|
34,665
|
-
|
-
|
-41,194
|
-
|
-
|
-30,805
|
-
|
-
|
-45,061
|
-
|
-
|
-8,328
|
-
|
-
|
-33,456
|
-
|
-
|
-42,865
|
-
|
-
|
-2,842
|
-56,778
|
-111,680
|
37,109
|
-61,431
|
-
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,151
|
18,649
|
17,927
|
16,600
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
33,000
|
-
|
-
|
18,099
|
-
|
-
|
18,845
|
-
|
-
|
132,889
|
-
|
-
|
11,223
|
217,317
|
15,293
|
50,168
|
101,430
|
-
|
|
財務キャッシュフロー
|
-4,835
|
-
|
-
|
-2,989
|
-
|
-
|
17,244
|
-
|
-
|
1,317
|
-
|
-
|
-11,120
|
-
|
-
|
-41,221
|
-
|
-
|
-28,204
|
-
|
-
|
-46,086
|
-
|
-
|
21,470
|
-
|
-
|
-19,873
|
-237,915
|
-35,561
|
-71,343
|
-118,649
|
-
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
-
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
-
|