|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
3,581
|
4,091
|
4,484
|
4,956
|
5,113
|
5,155
|
5,048
|
5,265
|
6,096
|
6,453
|
6,544
|
6,130
|
25,651
|
6,470
|
9,024
|
10,306
|
10,424
|
11,183
|
11,593
|
12,329
|
13,991
|
14,194
|
14,285
|
14,870
|
15,629
|
14,521
|
16,546
|
13,777
|
14,599
|
16,808
|
20,475
|
24,848
|
|
株式報酬費用
|
3,779
|
-
|
-
|
6,571
|
-
|
-
|
6,959
|
-
|
-
|
6,986
|
-
|
-
|
-
|
6,354
|
10,062
|
-
|
-
|
13,142
|
-
|
-
|
13,439
|
-
|
-
|
15,324
|
-
|
-
|
17,098
|
18,362
|
16,332
|
16,051
|
22,472
|
20,727
|
|
営業キャッシュフロー
|
23,613
|
-
|
-
|
36,770
|
-
|
-
|
45,893
|
-
|
-
|
136,402
|
-
|
-
|
-
|
-81,755
|
109,559
|
-
|
-
|
192,964
|
-
|
-
|
148,911
|
-
|
-
|
123,396
|
-
|
-
|
191,132
|
175,473
|
-351
|
424,475
|
412,142
|
507,600
|
|
資本的支出
|
-6,523
|
-
|
-
|
-14,542
|
-
|
-
|
-8,732
|
-
|
-
|
-9,871
|
-
|
-
|
-
|
-4,687
|
-8,205
|
-
|
-
|
-19,093
|
-
|
-
|
-13,049
|
-
|
-
|
-8,485
|
-
|
-
|
-11,119
|
-8,400
|
-21,511
|
-40,100
|
-66,044
|
-29,056
|
|
投資キャッシュフロー
|
-48,505
|
-
|
-
|
-20,014
|
-
|
-
|
-15,415
|
-
|
-
|
-43,944
|
-
|
-
|
-
|
129,640
|
234,272
|
-
|
-
|
-6,302
|
-
|
-
|
75,874
|
-
|
-
|
46,779
|
-
|
-
|
279,976
|
-149,083
|
-303,630
|
-52,766
|
-35,322
|
-30,855
|
|
自己株式の取得による支出
|
38,862
|
-
|
-
|
-
|
-
|
-
|
13,361
|
-
|
-
|
20
|
-
|
-
|
-
|
251,382
|
2,016
|
-
|
-
|
64
|
-
|
-
|
251,950
|
-
|
-
|
222,792
|
-
|
-
|
559,210
|
13,419
|
12,187
|
35,126
|
120,245
|
16,633
|
|
財務キャッシュフロー
|
-34,674
|
-
|
-
|
2,604
|
-
|
-
|
-11,100
|
-
|
-
|
7,690
|
-
|
-
|
-
|
-47,780
|
1,540
|
-
|
-
|
12,857
|
-
|
-
|
-245,992
|
-
|
-
|
-188,022
|
-
|
-
|
-545,968
|
-5,701
|
-4,223
|
-6,049
|
-84,749
|
-145,585
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|