|
(単位:千ドル)
|
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
|
1Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
9,893
|
8,797
|
9,728
|
10,486
|
11,244
|
11,753
|
14,175
|
15,393
|
17,440
|
19,737
|
44,383
|
40,435
|
41,212
|
42,549
|
42,240
|
43,841
|
45,543
|
45,830
|
42,710
|
42,793
|
38,556
|
40,451
|
36,858
|
34,635
|
34,713
|
31,985
|
31,468
|
31,409
|
33,953
|
30,634
|
29,798
|
30,193
|
121,504
|
108,959
|
101,309
|
99,875
|
|
株式報酬費用
|
-
|
-
|
123
|
-
|
-
|
196
|
-
|
-
|
78
|
-
|
-
|
1,061
|
-
|
-
|
1,241
|
-
|
-
|
1,552
|
-
|
-
|
1,639
|
-
|
-
|
1,283
|
-
|
-
|
1,024
|
-
|
-
|
1,702
|
-
|
-
|
2,624
|
2,571
|
2,488
|
2,341
|
|
営業キャッシュフロー
|
-
|
-
|
5,346
|
-
|
-
|
12,654
|
-
|
-
|
6,459
|
-
|
-
|
45,083
|
-
|
-
|
32,386
|
-
|
-
|
35,587
|
-
|
-
|
36,259
|
-
|
-
|
32,310
|
-
|
-
|
21,873
|
-
|
-
|
31,305
|
-
|
-
|
49,583
|
63,603
|
53,581
|
74,060
|
|
資本的支出
|
-
|
-
|
-13,568
|
-
|
-
|
-32,746
|
-
|
-
|
-20,314
|
-
|
-
|
-22,569
|
-
|
-
|
-21,445
|
-
|
-
|
-23,784
|
-
|
-
|
-18,070
|
-
|
-
|
-11,549
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
18,395
|
-
|
-
|
-49,647
|
-
|
-
|
4,212
|
-
|
-
|
104,431
|
-
|
-
|
-24,585
|
-
|
-
|
1,392
|
-
|
-
|
46,374
|
-
|
-
|
-29,700
|
-
|
-
|
-7,094
|
-
|
-
|
33,882
|
-
|
-
|
-62,183
|
-41,514
|
-289,338
|
227,837
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
654
|
-
|
-
|
200
|
-
|
-
|
319
|
-
|
-
|
328
|
-
|
-
|
1,002
|
-
|
-
|
452
|
-
|
-
|
939
|
730
|
867
|
1,146
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300,000
|
-
|
-
|
175,000
|
-
|
-
|
80,000
|
162,000
|
385,345
|
103,000
|
|
長期借入金の返済による支出
|
-
|
-
|
76,799
|
-
|
-
|
1,728
|
-
|
-
|
27,137
|
-
|
-
|
90,927
|
-
|
-
|
41,308
|
-
|
-
|
37,170
|
-
|
-
|
101,400
|
-
|
-
|
1,159
|
-
|
-
|
549
|
-
|
-
|
25,568
|
-
|
-
|
42,201
|
199,336
|
41,269
|
420,300
|
|
財務キャッシュフロー
|
-
|
-
|
-18,217
|
-
|
-
|
39,159
|
-
|
-
|
3,071
|
-
|
-
|
-66,596
|
-
|
-
|
-18,374
|
-
|
-
|
-34,212
|
-
|
-
|
-76,261
|
-
|
-
|
3,834
|
-
|
-
|
298,040
|
-
|
-
|
120,757
|
-
|
-
|
-5,573
|
-91,364
|
283,291
|
-380,317
|
|
フリーキャッシュフロー
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|