|
(単位:千ドル)
|
1Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
1Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
14,069
|
-
|
17,026
|
-
|
-
|
19,477
|
-
|
-
|
19,100
|
-
|
-
|
21,237
|
-
|
-
|
20,613
|
-
|
-
|
21,454
|
21,046
|
-
|
-
|
20,053
|
-
|
-
|
19,588
|
-
|
-
|
18,835
|
-
|
-
|
22,088
|
-
|
-
|
21,328
|
-
|
-
|
27,222
|
-
|
-
|
25,823
|
-
|
|
株式報酬費用
|
11,027
|
11,560
|
13,382
|
12,692
|
13,331
|
11,893
|
11,810
|
11,177
|
12,764
|
12,566
|
12,532
|
11,242
|
12,822
|
14,071
|
23,189
|
14,836
|
13,796
|
17,988
|
18,331
|
17,026
|
16,658
|
29,407
|
26,967
|
15,234
|
27,936
|
20,484
|
25,185
|
46,088
|
44,740
|
43,068
|
45,942
|
37,921
|
49,420
|
41,504
|
52,246
|
53,818
|
59,013
|
54,191
|
48,038
|
55,851
|
51,512
|
|
営業キャッシュフロー
|
-48,038
|
-
|
36,485
|
-
|
-
|
13,636
|
-
|
-
|
36,242
|
-
|
-
|
13,632
|
-
|
-
|
61,254
|
-
|
-
|
-47,978
|
25,127
|
-
|
-
|
21,214
|
-
|
-
|
7,512
|
-
|
-
|
113,762
|
-
|
-
|
137,736
|
-
|
-
|
180,921
|
-
|
-
|
187,341
|
-
|
-
|
238,429
|
-
|
|
資本的支出
|
-5,412
|
-
|
-7,570
|
-
|
-
|
-7,393
|
-
|
-
|
-5,774
|
-
|
-
|
-7,947
|
-
|
-
|
-4,185
|
-
|
-
|
-7,100
|
-6,377
|
-
|
-
|
-30,332
|
-
|
-
|
-4,707
|
-
|
-
|
-2,857
|
-
|
-
|
-3,362
|
-
|
-
|
-9,180
|
-
|
-
|
-4,563
|
-
|
-
|
-2,767
|
-
|
|
投資キャッシュフロー
|
-5,412
|
-
|
-8,450
|
-
|
-
|
-229,816
|
-
|
-
|
-5,774
|
-
|
-
|
-8,767
|
-
|
-
|
-68,965
|
-
|
-
|
-5,598
|
-9,385
|
-
|
-
|
-101,212
|
-
|
-
|
-473,419
|
-
|
-
|
46,703
|
-
|
-
|
2,661
|
-
|
-
|
-20,129
|
-
|
-
|
-105,367
|
-
|
-
|
25,541
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
15,792
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
50,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
119,739
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75,000
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
181,441
|
-
|
-
|
255,125
|
-
|
|
財務キャッシュフロー
|
-4,674
|
-
|
-5,315
|
-
|
-
|
-26,342
|
-
|
-
|
97,790
|
-
|
-
|
-27,753
|
-
|
-
|
32,924
|
-
|
-
|
-41,232
|
-6,664
|
-
|
-
|
94,997
|
-
|
-
|
431,146
|
-
|
-
|
-42,779
|
-
|
-
|
-169,143
|
-
|
-
|
-53,990
|
-
|
-
|
-111,962
|
-
|
-
|
-324,324
|
-
|
|
フリーキャッシュフロー
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
182,778
|
-
|
-
|
235,662
|
-
|
|
FCFマージン(%)
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
33.22
|
-
|
-
|
41.7
|
-
|