|
(単位:千ドル)
|
1Q12
|
1Q13
|
1Q14
|
2Q14
|
1Q15
|
2Q15
|
1Q16
|
1Q17
|
4Q17
|
1Q18
|
4Q18
|
1Q19
|
4Q19
|
1Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
31,218
|
28,368
|
26,945
|
-
|
26,475
|
-
|
25,111
|
27,386
|
-
|
32,821
|
-
|
28,559
|
-
|
35,974
|
35,469
|
-
|
-
|
38,933
|
-
|
-
|
39,600
|
-
|
-
|
44,600
|
-
|
-
|
49,200
|
-
|
|
株式報酬費用
|
1,214
|
1,435
|
2,314
|
-
|
3,600
|
-
|
-1,053
|
2,350
|
-
|
5,256
|
-
|
1,497
|
-
|
17,535
|
6,716
|
-
|
-
|
14,089
|
-
|
-
|
17,600
|
-
|
-
|
18,700
|
-
|
-
|
19,300
|
-
|
|
営業キャッシュフロー
|
104,793
|
143,054
|
35,674
|
-
|
37,629
|
-
|
46,078
|
49,049
|
-
|
66,170
|
-
|
55,822
|
-
|
197,883
|
69,480
|
-
|
-
|
86,135
|
-
|
-
|
-160,800
|
-
|
-
|
286,000
|
-
|
-
|
52,500
|
-
|
|
資本的支出
|
-17,291
|
-20,883
|
-20,434
|
-
|
-21,152
|
-
|
-30,746
|
-25,073
|
-
|
-30,996
|
-
|
-36,149
|
-
|
-44,424
|
-36,986
|
-
|
-
|
-73,591
|
-
|
-
|
-110,900
|
-
|
-
|
-71,600
|
-
|
-
|
-66,600
|
-
|
|
投資キャッシュフロー
|
-20,659
|
-23,548
|
-14,547
|
-
|
-25,101
|
-
|
-17,758
|
-15,997
|
-
|
-41,299
|
-
|
-80,211
|
-
|
-119,281
|
-34,893
|
-
|
-
|
-78,204
|
-
|
-
|
-19,100
|
-
|
-
|
-71,700
|
-
|
-
|
-71,100
|
-
|
|
配当金の支払額
|
0
|
25,076
|
0
|
30,000
|
-
|
50,000
|
-
|
35,000
|
35,000
|
45,000
|
45,000
|
55,000
|
58,900
|
31,930
|
16,000
|
24,100
|
32,200
|
39,900
|
39,600
|
47,500
|
47,600
|
47,600
|
47,700
|
47,900
|
47,700
|
51,500
|
51,400
|
51,400
|
|
自己株式の取得による支出
|
479
|
0
|
-
|
-
|
-
|
-
|
-
|
193
|
-
|
14,844
|
-
|
3,914
|
-
|
30,074
|
-
|
-
|
-
|
74,191
|
-
|
-
|
8,100
|
-
|
-
|
25,000
|
-
|
-
|
30,000
|
-
|
|
長期借入れによる収入
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-53,539
|
-76,000
|
-6,954
|
-
|
-96,533
|
-
|
-73,571
|
-42,502
|
-
|
-73,855
|
-
|
-67,746
|
-
|
-138,020
|
439,668
|
-
|
-
|
-139,429
|
-
|
-
|
77,800
|
-
|
-
|
-94,500
|
-
|
-
|
-97,500
|
-
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|