|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
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
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
31,531
|
32,768
|
32,620
|
27,227
|
27,044
|
27,585
|
24,757
|
24,274
|
24,718
|
25,592
|
25,014
|
24,627
|
19,339
|
19,421
|
19,754
|
16,674
|
18,807
|
16,082
|
14,378
|
15,090
|
16,532
|
31,072
|
30,907
|
30,449
|
28,427
|
28,641
|
28,623
|
24,031
|
24,199
|
24,076
|
21,810
|
21,109
|
21,333
|
16,837
|
16,414
|
17,361
|
14,463
|
13,905
|
13,645
|
12,744
|
13,519
|
14,716
|
12,068
|
12,114
|
|
株式報酬費用
|
4,975
|
4,543
|
2,883
|
4,198
|
5,058
|
5,063
|
5,096
|
5,026
|
4,154
|
4,584
|
4,870
|
3,249
|
4,108
|
3,889
|
2,882
|
3,900
|
-
|
-
|
5,211
|
-
|
-
|
8,095
|
-
|
-
|
7,205
|
-
|
-
|
8,482
|
-
|
-
|
6,498
|
-
|
-
|
6,127
|
-
|
-
|
6,919
|
-
|
-
|
11,429
|
-
|
-
|
16,558
|
-
|
|
営業キャッシュフロー
|
36,013
|
-
|
-
|
54,003
|
-
|
-
|
595
|
-
|
-
|
66,761
|
-
|
-
|
-3,955
|
-
|
-
|
33,805
|
-
|
-
|
63,257
|
-
|
-
|
-24,448
|
-
|
-
|
24,924
|
-
|
-
|
18,894
|
-
|
-
|
49,955
|
-
|
-
|
7,591
|
-
|
-
|
1,429
|
-
|
-
|
41,308
|
-
|
-
|
72,117
|
-
|
|
資本的支出
|
-11,250
|
-
|
-
|
-12,043
|
-
|
-
|
-14,765
|
-
|
-
|
-8,564
|
-
|
-
|
-9,472
|
-
|
-
|
-8,791
|
-
|
-
|
-9,122
|
-
|
-
|
-17,433
|
-
|
-
|
-11,415
|
-
|
-
|
-12,602
|
-
|
-
|
-11,412
|
-
|
-
|
-5,369
|
-
|
-
|
-6,902
|
-
|
-
|
-7,145
|
-
|
-
|
-4,639
|
-
|
|
投資キャッシュフロー
|
-25,774
|
-
|
-
|
-12,620
|
-
|
-
|
-15,569
|
-
|
-
|
-8,397
|
-
|
-
|
-9,590
|
-
|
-
|
-8,233
|
-
|
-
|
-9,200
|
-
|
-
|
-819,821
|
-
|
-
|
-11,116
|
-
|
-
|
-9,257
|
-
|
-
|
-5,806
|
-
|
-
|
50,949
|
-
|
-
|
-7,658
|
-
|
-
|
-41,146
|
-
|
-
|
-4,634
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
10,594
|
-
|
-
|
200
|
-
|
-
|
2,948
|
-
|
-
|
16,341
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,534
|
-
|
-
|
664
|
-
|
-
|
-
|
-
|
-
|
16,972
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
52,919
|
-
|
-
|
13,750
|
-
|
-
|
18,750
|
-
|
-
|
30,625
|
-
|
-
|
22,373
|
-
|
-
|
23,406
|
-
|
-
|
2,813
|
-
|
-
|
32,395
|
-
|
-
|
44,063
|
-
|
-
|
-
|
-
|
-
|
475,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-52,366
|
-
|
-
|
-23,226
|
-
|
-
|
-17,243
|
-
|
-
|
-35,507
|
-
|
-
|
25,923
|
-
|
-
|
-25,035
|
-
|
-
|
-2,253
|
-
|
-
|
501,839
|
-
|
-
|
-23,243
|
-
|
-
|
401,737
|
-
|
-
|
324,581
|
-
|
-
|
-17,105
|
-
|
-
|
-95
|
-
|
-
|
1,077
|
-
|
-
|
1,761
|
-
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|