|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
1Q13
|
1Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
1Q24
|
1Q25
|
|
減価償却費
|
7,236
|
7,742
|
8,096
|
8,413
|
8,884
|
9,093
|
9,925
|
10,753
|
10,746
|
11,684
|
11,946
|
11,811
|
12,464
|
12,713
|
12,891
|
13,606
|
14,093
|
15,059
|
16,342
|
16,638
|
16,981
|
16,997
|
17,864
|
18,000
|
18,600
|
18,800
|
19,100
|
19,500
|
18,800
|
19,600
|
21,700
|
23,000
|
21,800
|
-
|
-
|
-
|
|
株式報酬費用
|
2,894
|
3,000
|
3,000
|
3,403
|
3,600
|
3,500
|
3,660
|
4,200
|
4,000
|
4,888
|
4,565
|
4,700
|
5,511
|
4,658
|
4,658
|
6,074
|
4,400
|
4,100
|
5,600
|
4,300
|
4,400
|
6,080
|
-
|
-
|
5,100
|
-
|
-
|
6,400
|
-
|
-
|
8,000
|
-
|
-
|
5,800
|
7,600
|
7,600
|
|
営業キャッシュフロー
|
-9,450
|
-
|
-
|
61,926
|
-
|
-
|
133,192
|
-
|
-
|
58,167
|
-
|
-
|
116,075
|
-
|
-
|
71,561
|
-
|
-
|
148,782
|
-
|
-
|
127,939
|
-
|
-
|
44,100
|
-
|
-
|
239,300
|
-
|
-
|
226,800
|
-
|
-
|
143,400
|
253,900
|
158,700
|
|
資本的支出
|
-17,617
|
-
|
-
|
-19,971
|
-
|
-
|
-27,095
|
-
|
-
|
-23,157
|
-
|
-
|
-33,702
|
-
|
-
|
-46,451
|
-
|
-
|
-47,948
|
-
|
-
|
-41,711
|
-
|
-
|
-31,600
|
-
|
-
|
-37,300
|
-
|
-
|
-33,900
|
-
|
-
|
-35,800
|
-63,200
|
-52,200
|
|
投資キャッシュフロー
|
-72,509
|
-
|
-
|
-60,268
|
-
|
-
|
-81,085
|
-
|
-
|
-71,841
|
-
|
-
|
-71,047
|
-
|
-
|
-41,880
|
-
|
-
|
-116,367
|
-
|
-
|
-6,786
|
-
|
-
|
-31,100
|
-
|
-
|
-76,700
|
-
|
-
|
-204,500
|
-
|
-
|
-104,600
|
-618,200
|
-41,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
392
|
-
|
-
|
16,942
|
-
|
-
|
16,175
|
-
|
-
|
31,945
|
-
|
-
|
0
|
-
|
-
|
9,199
|
-
|
-
|
0
|
-
|
-
|
48,900
|
-
|
-
|
-
|
-
|
-
|
115,200
|
-
|
-
|
34,700
|
53,800
|
122,800
|
|
財務キャッシュフロー
|
88,132
|
-
|
-
|
11,597
|
-
|
-
|
-42,381
|
-
|
-
|
1,961
|
-
|
-
|
-36,525
|
-
|
-
|
-17,163
|
-
|
-
|
-27,534
|
-
|
-
|
-102,499
|
-
|
-
|
-18,500
|
-
|
-
|
-165,600
|
-
|
-
|
-9,700
|
-
|
-
|
-67,000
|
349,400
|
-83,600
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|