|
(単位:千ドル)
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
38,436
|
36,240
|
45,253
|
46,807
|
42,661
|
43,164
|
45,992
|
44,235
|
50,853
|
55,835
|
57,925
|
58,534
|
57,924
|
57,297
|
54,255
|
36,160
|
34,025
|
33,425
|
33,097
|
30,789
|
31,095
|
32,738
|
32,535
|
44,873
|
46,703
|
47,372
|
48,331
|
47,988
|
|
株式報酬費用
|
3,681
|
1,400
|
1,400
|
2,300
|
1,989
|
2,454
|
3,100
|
3,315
|
3,853
|
4,532
|
4,464
|
4,053
|
3,589
|
633
|
2,741
|
3,373
|
3,325
|
3,505
|
4,632
|
4,662
|
5,296
|
4,829
|
4,390
|
5,875
|
11,806
|
6,730
|
7,624
|
8,723
|
|
営業キャッシュフロー
|
-
|
-
|
94,693
|
-
|
-
|
106,047
|
-
|
-
|
54,605
|
-
|
-
|
47,884
|
-
|
-
|
119,760
|
-
|
-
|
157,465
|
-
|
-
|
140,522
|
-
|
-
|
126,461
|
-
|
-
|
126,227
|
-
|
|
資本的支出
|
-
|
-
|
-41,333
|
-
|
-
|
-137,728
|
-
|
-
|
-160,030
|
-
|
-
|
-30,790
|
-
|
-
|
-8,010
|
-
|
-
|
-38,945
|
-
|
-
|
-175,499
|
-
|
-
|
-98,082
|
-
|
-
|
-68,228
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-41,953
|
-
|
-
|
-137,126
|
-
|
-
|
-157,168
|
-
|
-
|
-31,288
|
-
|
-
|
-16,252
|
-
|
-
|
-40,131
|
-
|
-
|
-179,971
|
-
|
-
|
-99,995
|
-
|
-
|
-92,530
|
-
|
|
配当金の支払額
|
-
|
-
|
6,570
|
-
|
-
|
6,905
|
-
|
-
|
6,968
|
-
|
-
|
7,110
|
-
|
-
|
-
|
-
|
-
|
15,789
|
-
|
-
|
15,043
|
-
|
-
|
74,085
|
-
|
-
|
15,950
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,774
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
209,143
|
-
|
-
|
3,406
|
-
|
-
|
111,835
|
-
|
-
|
780,824
|
-
|
-
|
47,693
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-67,098
|
-
|
-
|
-21,083
|
-
|
-
|
97,304
|
-
|
-
|
945,729
|
-
|
-
|
-106,629
|
-
|
-
|
-56,049
|
-
|
-
|
29,867
|
-
|
-
|
-34,347
|
-
|
-
|
-47,446
|
-
|
|
フリーキャッシュフロー
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|