|
(単位:千ドル)
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
1Q19
|
1Q20
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
12,667
|
14,111
|
14,777
|
15,273
|
15,553
|
15,940
|
16,299
|
16,808
|
17,247
|
18,798
|
19,255
|
19,495
|
19,989
|
20,579
|
20,989
|
22,600
|
23,386
|
23,705
|
25,433
|
26,839
|
27,878
|
29,255
|
27,090
|
26,506
|
27,076
|
26,386
|
24,421
|
25,285
|
28,063
|
25,565
|
|
株式報酬費用
|
-
|
7,838
|
-
|
2,462
|
8,031
|
2,945
|
2,825
|
9,051
|
3,262
|
3,190
|
8,522
|
3,268
|
6,507
|
7,760
|
2,840
|
2,866
|
4,188
|
2,985
|
2,838
|
3,814
|
2,398
|
2,378
|
3,111
|
3,354
|
3,473
|
2,893
|
3,958
|
5,135
|
5,118
|
6,053
|
|
営業キャッシュフロー
|
-
|
28,270
|
-
|
-
|
43,979
|
-
|
-
|
43,158
|
-
|
-
|
60,104
|
-
|
-
|
57,036
|
-
|
-
|
69,129
|
-
|
-
|
90,453
|
-
|
-
|
104,204
|
50,256
|
62,325
|
38,986
|
-5,685
|
54,951
|
51,020
|
33,457
|
|
資本的支出
|
-
|
-15,230
|
-
|
-
|
-13,852
|
-
|
-
|
-22,949
|
-
|
-
|
-13,375
|
-
|
-
|
-18,800
|
-
|
-
|
-40,575
|
-
|
-
|
-28,008
|
-
|
-
|
-22,499
|
-23,710
|
-40,875
|
-15,483
|
-26,390
|
-25,007
|
-30,551
|
-20,078
|
|
投資キャッシュフロー
|
-
|
-93,925
|
-
|
-
|
-56,589
|
-
|
-
|
-22,949
|
-
|
-
|
-13,375
|
-
|
-
|
-18,800
|
-
|
-
|
-42,825
|
-
|
-
|
-28,008
|
-
|
-
|
-31,674
|
-24,161
|
-42,819
|
-17,508
|
-26,709
|
-25,007
|
-30,769
|
23,125
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
121,933
|
-
|
-
|
66,183
|
-
|
-
|
7,253
|
-
|
-
|
62,367
|
-
|
-
|
66,963
|
-
|
-
|
64,612
|
-
|
11,357
|
-
|
75,000
|
-
|
20,200
|
9,948
|
|
長期借入れによる収入
|
-
|
222,404
|
-
|
-
|
929,200
|
-
|
-
|
-
|
-
|
-
|
232,719
|
-
|
-
|
-
|
-
|
-
|
800,000
|
-
|
-
|
58,500
|
-
|
-
|
126,505
|
126,500
|
232,000
|
-
|
-
|
229,000
|
67,000
|
-
|
|
長期借入金の返済による支出
|
-
|
179,343
|
-
|
-
|
909,145
|
-
|
-
|
530
|
-
|
-
|
109,025
|
-
|
-
|
258
|
-
|
-
|
825,971
|
-
|
-
|
58,674
|
-
|
-
|
119,067
|
127,876
|
247,830
|
63
|
1,421
|
-
|
68,052
|
-
|
|
財務キャッシュフロー
|
-
|
44,617
|
-
|
-
|
20,541
|
-
|
-
|
-112,643
|
-
|
-
|
63,927
|
-
|
-
|
46,688
|
-
|
-
|
-98,236
|
-
|
-
|
-53,736
|
-
|
-
|
-56,899
|
73
|
-24,421
|
-312
|
-70,185
|
-5,992
|
-22,776
|
-57,667
|
|
フリーキャッシュフロー
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
FCFマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|