|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62,900
|
48,900
|
|
株式報酬費用
|
6,798
|
7,129
|
7,105
|
7,789
|
8,155
|
7,684
|
8,818
|
8,435
|
8,905
|
10,112
|
10,975
|
11,038
|
12,500
|
12,000
|
13,700
|
13,000
|
13,300
|
13,700
|
15,200
|
16,100
|
17,400
|
16,900
|
18,800
|
16,300
|
17,200
|
18,600
|
10,700
|
27,200
|
28,300
|
33,500
|
36,400
|
38,400
|
|
営業キャッシュフロー
|
27,927
|
-
|
-
|
67,658
|
-
|
-
|
37,388
|
-
|
-
|
83,395
|
-
|
-
|
107,200
|
-
|
113,200
|
-
|
-
|
102,900
|
-
|
-
|
82,900
|
-
|
-
|
147,600
|
-
|
-
|
155,700
|
228,200
|
153,000
|
208,700
|
233,800
|
155,600
|
|
資本的支出
|
-4,036
|
-
|
-
|
-7,644
|
-
|
-
|
-14,927
|
-
|
-
|
-13,574
|
-
|
-
|
-10,600
|
-
|
-4,900
|
-
|
-
|
-5,700
|
-
|
-
|
-18,200
|
-
|
-
|
-14,500
|
-
|
-
|
-16,700
|
-10,600
|
-14,500
|
-6,400
|
-6,800
|
-6,600
|
|
投資キャッシュフロー
|
-43,221
|
-
|
-
|
-109,540
|
-
|
-
|
-76,405
|
-
|
-
|
-14,142
|
-
|
-
|
-35,400
|
-
|
-8,300
|
-
|
-
|
-94,500
|
-
|
-
|
-353,500
|
-
|
-
|
-9,600
|
-
|
-
|
-214,400
|
-9,200
|
-13,400
|
-27,700
|
-3,500
|
-14,500
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,600
|
-
|
12,200
|
-
|
-
|
14,200
|
-
|
-
|
53,000
|
-
|
-
|
40,000
|
-
|
-
|
50,000
|
40,000
|
104,700
|
-
|
175,000
|
627,400
|
|
長期借入金の返済による支出
|
672
|
-
|
-
|
122,850
|
-
|
-
|
103,981
|
-
|
-
|
110,805
|
-
|
-
|
198,000
|
-
|
147,000
|
-
|
-
|
226,100
|
-
|
-
|
383,000
|
-
|
-
|
339,700
|
-
|
-
|
520,200
|
335,700
|
118,800
|
523,400
|
555,800
|
114,700
|
|
財務キャッシュフロー
|
35,470
|
-
|
-
|
92,912
|
-
|
-
|
28,240
|
-
|
-
|
-51,129
|
-
|
-
|
-65,200
|
-
|
-49,900
|
-
|
-
|
51,300
|
-
|
-
|
180,300
|
-
|
-
|
-94,300
|
-
|
-
|
99,600
|
-186,900
|
-109,700
|
583,400
|
-202,200
|
-611,100
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|