|
(単位:千ドル)
|
1Q10
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
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
|
63,333
|
63,365
|
72,174
|
70,218
|
75,000
|
78,000
|
75,000
|
77,000
|
62,000
|
61,000
|
63,000
|
62,000
|
66,000
|
69,000
|
74,000
|
77,000
|
77,000
|
84,000
|
81,000
|
82,000
|
85,000
|
89,000
|
89,000
|
101,000
|
100,000
|
101,000
|
106,000
|
107,000
|
108,000
|
107,000
|
112,000
|
111,000
|
116,000
|
117,000
|
125,000
|
140,000
|
143,000
|
|
株式報酬費用
|
11,127
|
18,945
|
20,068
|
5,019
|
12,000
|
12,000
|
-
|
-
|
18,000
|
-
|
-
|
17,000
|
-
|
-
|
19,000
|
-
|
-
|
17,000
|
-
|
-
|
14,000
|
-
|
-
|
18,000
|
-
|
-
|
18,000
|
-
|
-
|
24,000
|
-
|
-
|
22,000
|
-
|
-
|
22,000
|
-
|
|
営業キャッシュフロー
|
239,215
|
160,580
|
161,267
|
47,243
|
84,000
|
52,000
|
-
|
-
|
143,000
|
-
|
-
|
196,000
|
-
|
-
|
180,000
|
-
|
-
|
275,000
|
-
|
-
|
247,000
|
-
|
-
|
731,000
|
-
|
-
|
480,000
|
-
|
-
|
94,000
|
-
|
-
|
154,000
|
-
|
-
|
314,000
|
-
|
|
資本的支出
|
-39,763
|
-38,991
|
-29,998
|
-49,097
|
-68,000
|
-56,000
|
-
|
-
|
-47,000
|
-
|
-
|
-42,000
|
-
|
-
|
-73,000
|
-
|
-
|
-47,000
|
-
|
-
|
-83,000
|
-
|
-
|
-86,000
|
-
|
-
|
-63,000
|
-
|
-
|
-127,000
|
-
|
-
|
-104,000
|
-
|
-
|
-117,000
|
-
|
|
投資キャッシュフロー
|
-42,594
|
-40,753
|
-83,243
|
-140,128
|
-636,000
|
-55,000
|
-
|
-
|
-190,000
|
-
|
-
|
-22,000
|
-
|
-
|
-204,000
|
-
|
-
|
-110,000
|
-
|
-
|
-206,000
|
-
|
-
|
-93,000
|
-
|
-
|
-169,000
|
-
|
-
|
-158,000
|
-
|
-
|
-213,000
|
-
|
-
|
-115,000
|
-
|
|
自己株式の取得による支出
|
250,712
|
835,001
|
50,000
|
61,630
|
32,000
|
110,000
|
-
|
-
|
115,000
|
-
|
-
|
150,000
|
-
|
-
|
50,000
|
-
|
-
|
53,000
|
-
|
-
|
75,000
|
-
|
-
|
410,000
|
-
|
-
|
373,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-267,638
|
425,114
|
-97,471
|
-59,700
|
509,000
|
785,000
|
-
|
-
|
42,000
|
-
|
-
|
-166,000
|
-
|
-
|
11,000
|
-
|
-
|
164,000
|
-
|
-
|
-891,000
|
-
|
-
|
-566,000
|
-
|
-
|
-471,000
|
-
|
-
|
-76,000
|
-
|
-
|
-153,000
|
-
|
-
|
-561,000
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|