|
(単位:千ドル)
|
2Q10
|
3Q10
|
1Q11
|
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
|
8,967
|
9,076
|
9,200
|
9,288
|
9,337
|
9,767
|
9,613
|
9,465
|
9,894
|
9,768
|
10,076
|
10,214
|
10,608
|
11,437
|
10,781
|
11,245
|
11,156
|
11,640
|
12,350
|
13,083
|
13,771
|
13,547
|
14,313
|
16,916
|
16,366
|
16,867
|
16,683
|
20,132
|
21,690
|
21,597
|
21,925
|
22,404
|
23,596
|
23,306
|
23,617
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
1,882
|
-
|
-
|
2,372
|
-
|
-
|
2,546
|
-
|
-
|
2,765
|
-
|
-
|
2,865
|
-
|
-
|
3,325
|
-
|
-
|
3,267
|
-
|
-
|
3,093
|
-
|
-
|
3,889
|
-
|
-
|
3,819
|
-
|
-
|
-
|
-
|
-
|
6,138
|
5,947
|
7,181
|
8,799
|
|
営業キャッシュフロー
|
-
|
-
|
32,954
|
-
|
-
|
37,089
|
-
|
-
|
38,786
|
-
|
-
|
41,182
|
-
|
-
|
44,054
|
-
|
-
|
41,344
|
-
|
-
|
58,047
|
-
|
-
|
72,748
|
-
|
-
|
58,615
|
-
|
-
|
91,963
|
-
|
-
|
-
|
-
|
-
|
87,532
|
100,773
|
127,433
|
146,892
|
|
資本的支出
|
-
|
-
|
-3,345
|
-
|
-
|
-3,714
|
-
|
-
|
-4,739
|
-
|
-
|
-5,156
|
-
|
-
|
-8,311
|
-
|
-
|
-8,956
|
-
|
-
|
-5,454
|
-
|
-
|
-6,134
|
-
|
-
|
-6,481
|
-
|
-
|
-6,674
|
-
|
-
|
-
|
-
|
-
|
-7,995
|
-7,636
|
-7,171
|
-6,781
|
|
投資キャッシュフロー
|
-
|
-
|
-7,598
|
-
|
-
|
-10,398
|
-
|
-
|
-5,612
|
-
|
-
|
-58,195
|
-
|
-
|
-36,167
|
-
|
-
|
-29,935
|
-
|
-
|
-8,245
|
-
|
-
|
-49,035
|
-
|
-
|
-12,558
|
-
|
-
|
-53,052
|
-
|
-
|
-
|
-
|
-
|
-19,928
|
-13,590
|
-52,465
|
-32,567
|
|
自己株式の取得による支出
|
-
|
-
|
7,710
|
-
|
-
|
4,688
|
-
|
-
|
4,478
|
-
|
-
|
6,640
|
-
|
-
|
6,491
|
-
|
-
|
8,779
|
-
|
-
|
7,480
|
-
|
-
|
9,225
|
-
|
-
|
9,121
|
-
|
-
|
8,031
|
-
|
-
|
-
|
-
|
-
|
6,434
|
11,443
|
11,340
|
14,671
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,700
|
-
|
-
|
-
|
-
|
-
|
4,000
|
55,000
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-23,478
|
-
|
-
|
-13,824
|
-
|
-
|
-14,938
|
-
|
-
|
-18,555
|
-
|
-
|
-21,693
|
-
|
-
|
-27,615
|
-
|
-
|
-32,538
|
-
|
-
|
-39,827
|
-
|
-
|
-43,453
|
-
|
-
|
-21,088
|
-
|
-
|
-
|
-
|
-
|
82,093
|
-71,082
|
-64,254
|
-4,612
|
|
フリーキャッシュフロー
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
79,537
|
93,137
|
120,262
|
140,111
|
|
FCFマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
13.47
|
14.15
|
16.07
|
17.03
|