|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
1Q18
|
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
|
47,500
|
49,800
|
48,400
|
49,100
|
33,500
|
32,600
|
32,900
|
35,800
|
39,500
|
-
|
-
|
42,300
|
41,700
|
41,200
|
43,000
|
42,200
|
41,300
|
41,400
|
40,700
|
39,900
|
45,600
|
51,200
|
52,200
|
55,300
|
54,200
|
56,100
|
55,100
|
57,200
|
|
株式報酬費用
|
3,400
|
4,400
|
4,100
|
8,200
|
4,100
|
4,600
|
5,600
|
10,300
|
7,800
|
-
|
-
|
5,600
|
-
|
-
|
6,500
|
-
|
-
|
7,100
|
-
|
-
|
11,000
|
-
|
-
|
4,500
|
-
|
-
|
7,500
|
-
|
|
営業キャッシュフロー
|
-197,600
|
-38,700
|
-35,900
|
40,200
|
17,000
|
47,100
|
46,700
|
-44,300
|
52,300
|
-
|
-
|
56,200
|
-
|
-
|
31,700
|
-
|
-
|
-1,200
|
-
|
-
|
78,600
|
-
|
-
|
49,300
|
-
|
-
|
58,600
|
-
|
|
資本的支出
|
-20,100
|
-46,000
|
-63,400
|
-53,800
|
-19,700
|
-24,200
|
-19,300
|
-17,800
|
-16,200
|
-
|
-
|
-31,800
|
-
|
-
|
-29,400
|
-
|
-
|
-34,300
|
-
|
-
|
-41,700
|
-
|
-
|
-44,100
|
-
|
-
|
-35,200
|
-
|
|
投資キャッシュフロー
|
-32,200
|
-29,200
|
-69,100
|
-45,000
|
-14,000
|
-24,600
|
-26,900
|
-14,000
|
-19,600
|
-
|
-
|
-31,600
|
-
|
-
|
-39,400
|
-
|
-
|
-35,000
|
-
|
-
|
-64,500
|
-
|
-
|
-24,500
|
-
|
-
|
-32,500
|
-
|
|
自己株式の取得による支出
|
25,300
|
26,200
|
0
|
117,700
|
96,800
|
35,000
|
8,100
|
22,700
|
8,300
|
15,300
|
32,500
|
42,300
|
-
|
-
|
26,300
|
-
|
30,300
|
100,000
|
-
|
-
|
54,000
|
-
|
-
|
-
|
-
|
-
|
23,100
|
-
|
|
長期借入れによる収入
|
1,500
|
-
|
-
|
-
|
-
|
90,000
|
48,500
|
75,000
|
207,000
|
-
|
-
|
200,000
|
-
|
-
|
70,000
|
-
|
-
|
524,300
|
-
|
-
|
137,000
|
-
|
-
|
203,300
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1,800
|
1,500
|
0
|
200
|
1,100
|
45,000
|
90,300
|
42,400
|
116,800
|
-
|
-
|
37,900
|
-
|
-
|
73,400
|
-
|
-
|
182,700
|
-
|
-
|
82,700
|
-
|
-
|
196,900
|
-
|
-
|
1,200
|
-
|
|
財務キャッシュフロー
|
-23,900
|
-47,500
|
-20,000
|
-130,900
|
-120,800
|
-19,400
|
-43,000
|
52,300
|
73,400
|
-
|
-
|
166,500
|
-
|
-
|
-6,400
|
-
|
-
|
204,700
|
-
|
-
|
-17,500
|
-
|
-
|
-15,000
|
-
|
-
|
-30,600
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|