|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q16
|
2Q16
|
3Q16
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q21
|
2Q21
|
3Q21
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
8,130
|
8,495
|
12,389
|
-
|
-
|
15,354
|
-
|
-
|
14,875
|
-
|
-
|
17,177
|
-
|
-
|
-
|
-
|
21,137
|
-
|
-
|
22,629
|
-
|
-
|
22,433
|
-
|
-
|
23,183
|
-
|
-
|
13,282
|
-
|
-
|
14,799
|
-
|
-
|
13,905
|
-
|
-
|
12,340
|
-
|
|
株式報酬費用
|
2,151
|
2,868
|
4,065
|
4,360
|
3,931
|
4,535
|
5,294
|
4,054
|
4,740
|
4,820
|
3,744
|
4,556
|
4,694
|
3,776
|
4,867
|
3,805
|
4,944
|
5,322
|
1,844
|
4,613
|
5,194
|
3,733
|
1,945
|
4,540
|
3,046
|
6,931
|
5,391
|
3,515
|
5,859
|
6,359
|
5,003
|
4,343
|
6,641
|
3,928
|
5,170
|
4,120
|
4,686
|
9,753
|
5,188
|
|
営業キャッシュフロー
|
9,294
|
82,442
|
53,128
|
-
|
-
|
30,560
|
-
|
-
|
87,224
|
-
|
-
|
128,282
|
-
|
-
|
-
|
-
|
64,107
|
-
|
-
|
37,023
|
-
|
-
|
-14,302
|
-
|
-
|
-39,530
|
-
|
-
|
-163,807
|
-
|
-
|
42,197
|
-
|
-
|
-25,551
|
-
|
-
|
-48,644
|
-
|
|
資本的支出
|
-6,813
|
-16,381
|
-31,426
|
-
|
-
|
-32,083
|
-
|
-
|
-20,760
|
-
|
-
|
-25,552
|
-
|
-
|
-
|
-
|
-14,744
|
-
|
-
|
-9,371
|
-
|
-
|
-8,068
|
-
|
-
|
-11,665
|
-
|
-
|
-7,652
|
-
|
-
|
-13,827
|
-
|
-
|
-12,017
|
-
|
-
|
-10,346
|
-
|
|
投資キャッシュフロー
|
-6,813
|
-16,375
|
-31,426
|
-
|
-
|
-32,083
|
-
|
-
|
-20,684
|
-
|
-
|
-25,552
|
-
|
-
|
-
|
-
|
-14,371
|
-
|
-
|
-9,371
|
-
|
-
|
-8,068
|
-
|
-
|
-6,665
|
-
|
-
|
-7,652
|
-
|
-
|
-13,827
|
-
|
-
|
-12,017
|
-
|
-
|
-10,346
|
-
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
10,208
|
-
|
-
|
11,597
|
-
|
-
|
17,032
|
-
|
-
|
-
|
-
|
21,244
|
-
|
-
|
22,756
|
-
|
-
|
26,260
|
-
|
-
|
-
|
-
|
-
|
30,573
|
-
|
-
|
28,483
|
-
|
-
|
29,338
|
-
|
-
|
28,999
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
8,942
|
-
|
-
|
2,292
|
-
|
-
|
14,120
|
-
|
-
|
71,561
|
-
|
-
|
-
|
-
|
25,195
|
-
|
-
|
39,966
|
-
|
-
|
45,255
|
-
|
-
|
-
|
-
|
-
|
74,496
|
-
|
-
|
9,586
|
-
|
-
|
8,999
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-992
|
970
|
-6,034
|
-
|
-
|
-7,718
|
-
|
-
|
-29,160
|
-
|
-
|
-90,156
|
-
|
-
|
-
|
-
|
-48,253
|
-
|
-
|
-37,993
|
-
|
-
|
569,613
|
-
|
-
|
-2,777
|
-
|
-
|
-111,473
|
-
|
-
|
-82,762
|
-
|
-
|
-45,348
|
-
|
-
|
-33,591
|
-
|
|
フリーキャッシュフロー
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|