|
(単位:千ドル)
|
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
|
1Q22
|
1Q23
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
|
減価償却費
|
-
|
-
|
41,495
|
35,915
|
35,312
|
35,146
|
31,163
|
30,898
|
27,694
|
26,176
|
27,132
|
26,795
|
25,582
|
26,348
|
26,028
|
25,924
|
27,393
|
27,291
|
26,822
|
28,533
|
28,629
|
27,921
|
29,620
|
29,073
|
29,275
|
30,685
|
30,664
|
29,434
|
28,785
|
28,833
|
29,049
|
29,114
|
28,910
|
27,942
|
29,500
|
|
株式報酬費用
|
13,361
|
6,652
|
17,009
|
15,124
|
12,751
|
7,097
|
7,322
|
7,077
|
5,359
|
-
|
-
|
22,307
|
-
|
-
|
2,006
|
-
|
-
|
11,990
|
-
|
-
|
4,553
|
-
|
-
|
3,891
|
-
|
-
|
4,280
|
-
|
-
|
6,637
|
4,225
|
3,314
|
-
|
-
|
2,347
|
|
営業キャッシュフロー
|
-
|
-
|
-42,773
|
-
|
-
|
-36,939
|
-
|
-
|
-59,894
|
-
|
-
|
-52,495
|
-
|
-
|
-53,005
|
-
|
-
|
-60,588
|
-
|
-
|
-22,807
|
-
|
-
|
-40,823
|
-
|
-
|
-60,387
|
-
|
-
|
-80,398
|
-55,712
|
-56,269
|
-
|
-
|
-30,474
|
|
資本的支出
|
-
|
-
|
-36,339
|
-
|
-
|
-36,600
|
-
|
-
|
-42,289
|
-
|
-
|
-34,032
|
-
|
-
|
-42,885
|
-
|
-
|
-51,634
|
-
|
-
|
-42,483
|
-
|
-
|
-48,083
|
-
|
-
|
-53,458
|
-
|
-
|
-23,133
|
-32,071
|
-25,488
|
-
|
-
|
-37,218
|
|
投資キャッシュフロー
|
-
|
-
|
-50,708
|
-
|
-
|
-36,380
|
-
|
-
|
-41,932
|
-
|
-
|
-34,030
|
-
|
-
|
-41,350
|
-
|
-
|
-51,786
|
-
|
-
|
-42,465
|
-
|
-
|
-47,459
|
-
|
-
|
-51,416
|
-
|
-
|
-23,100
|
-28,990
|
-25,007
|
-
|
-
|
-36,991
|
|
自己株式の取得による支出
|
-
|
-
|
44,457
|
-
|
-
|
375,290
|
-
|
-
|
4,794
|
-
|
-
|
8,479
|
-
|
-
|
11,308
|
-
|
-
|
20,000
|
-
|
-
|
80,941
|
-
|
-
|
4
|
-
|
-
|
6
|
-
|
-
|
3
|
201
|
104
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-71,111
|
-
|
-
|
-419,824
|
-
|
-
|
-44,815
|
-
|
-
|
30,305
|
-
|
-
|
16,792
|
-
|
-
|
2,766
|
-
|
-
|
18,924
|
-
|
-
|
63,761
|
-
|
-
|
-33,462
|
-
|
-
|
8,798
|
81
|
68,679
|
-
|
-
|
49,620
|
|
フリーキャッシュフロー
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
-
|
-
|
|
|
FCFマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
-
|
-
|
|