|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
1Q18
|
1Q19
|
1Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
15,642
|
20,410
|
18,650
|
17,870
|
18,582
|
18,403
|
27,775
|
29,571
|
30,424
|
37,954
|
39,466
|
40,580
|
39,988
|
39,102
|
40,789
|
42,306
|
36,273
|
37,767
|
44,356
|
44,934
|
44,784
|
43,474
|
44,730
|
46,439
|
43,675
|
|
株式報酬費用
|
8,350
|
7,205
|
7,921
|
10,816
|
11,367
|
12,383
|
12,049
|
11,948
|
12,477
|
13,256
|
16,071
|
-
|
-
|
17,303
|
-
|
-
|
16,919
|
-
|
-
|
18,510
|
-
|
-
|
20,156
|
-
|
-
|
|
営業キャッシュフロー
|
59,143
|
89,523
|
78,254
|
90,425
|
86,536
|
122,072
|
86,243
|
93,983
|
48,119
|
162,363
|
143,999
|
-
|
-
|
-65,657
|
-
|
-
|
44,662
|
-
|
-
|
286,283
|
-
|
-
|
325,538
|
-
|
-
|
|
資本的支出
|
-15,333
|
-12,878
|
-13,831
|
-16,752
|
-20,681
|
-16,403
|
-14,560
|
-16,030
|
-12,994
|
-22,671
|
-13,501
|
-
|
-
|
-27,340
|
-
|
-
|
-29,056
|
-
|
-
|
-30,035
|
-
|
-
|
-17,840
|
-
|
-
|
|
投資キャッシュフロー
|
-30,908
|
-71,685
|
-14,983
|
-21,592
|
-41,603
|
-62,749
|
-13,169
|
-15,424
|
-148,189
|
-33,224
|
-22,110
|
-
|
-
|
-41,874
|
-
|
-
|
-58,806
|
-
|
-
|
-148,980
|
-
|
-
|
2,146
|
-
|
-
|
|
配当金の支払額
|
-
|
-
|
22,843
|
35,478
|
39,199
|
42,079
|
46,378
|
49,698
|
52,793
|
56,052
|
56,511
|
-
|
-
|
61,189
|
-
|
-
|
64,431
|
-
|
-
|
70,597
|
-
|
-
|
77,891
|
-
|
-
|
|
自己株式の取得による支出
|
22,637
|
121,697
|
8,095
|
22,822
|
46,803
|
57,857
|
-
|
-
|
19,399
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,005
|
-
|
-
|
|
長期借入れによる収入
|
-
|
80,000
|
15,000
|
60,000
|
75,000
|
200,000
|
25,000
|
50,000
|
303,000
|
565,000
|
55,000
|
-
|
-
|
150,000
|
-
|
-
|
50,000
|
-
|
-
|
105,000
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
30,000
|
52,456
|
158
|
9
|
10
|
8
|
25,000
|
110,000
|
86,133
|
614,003
|
175,000
|
-
|
-
|
-
|
-
|
-
|
30,000
|
-
|
-
|
185,000
|
-
|
-
|
30,000
|
-
|
-
|
|
財務キャッシュフロー
|
-36,484
|
-83,943
|
7,690
|
9,960
|
-3,965
|
106,944
|
-40,048
|
-106,083
|
144,824
|
-100,074
|
-175,258
|
-
|
-
|
92,970
|
-
|
-
|
-41,880
|
-
|
-
|
-151,132
|
-
|
-
|
-150,757
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|