|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
1Q14
|
1Q16
|
1Q17
|
1Q17
|
1Q18
|
1Q19
|
1Q21
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
44,944
|
46,178
|
43,125
|
32,311
|
35,947
|
41,878
|
52,382
|
42,496
|
36,880
|
33,290
|
29,165
|
32,152
|
33,185
|
31,046
|
31,542
|
30,761
|
30,940
|
33,231
|
33,428
|
34,252
|
33,472
|
33,498
|
34,288
|
35,518
|
37,492
|
36,996
|
36,549
|
36,990
|
|
株式報酬費用
|
-
|
-
|
3,241
|
2,597
|
-
|
-
|
3,010
|
10,584
|
5,068
|
5,081
|
3,559
|
4,458
|
5,022
|
4,539
|
5,151
|
-
|
-
|
6,348
|
-
|
-
|
4,609
|
-
|
-
|
5,853
|
-
|
-
|
5,572
|
-
|
|
営業キャッシュフロー
|
-
|
-
|
53,463
|
-15,144
|
-
|
-
|
32,604
|
14,741
|
21,740
|
47,274
|
38,652
|
68,711
|
62,021
|
-19,369
|
85,830
|
-
|
-
|
20,982
|
-
|
-
|
52,975
|
-
|
-
|
99,987
|
-
|
-
|
85,415
|
-
|
|
資本的支出
|
-
|
-
|
-28,568
|
-46,998
|
-
|
-
|
-39,977
|
-53,058
|
-61,280
|
-38,858
|
-14,811
|
-10,569
|
-11,215
|
-12,629
|
-10,364
|
-
|
-
|
-12,496
|
-
|
-
|
-12,240
|
-
|
-
|
-17,354
|
-
|
-
|
-17,679
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-31,168
|
-26,037
|
-
|
-
|
-37,595
|
55,724
|
-58,380
|
-228
|
-6,428
|
-11,102
|
-15,889
|
-12,121
|
-5,085
|
-
|
-
|
-13,047
|
-
|
-
|
-12,061
|
-
|
-
|
-20,813
|
-
|
-
|
-21,488
|
-
|
|
配当金の支払額
|
-
|
-
|
8,374
|
7,795
|
-
|
-
|
15,703
|
18,306
|
20,199
|
16,214
|
17,273
|
20,355
|
23,069
|
26,793
|
20,156
|
-
|
-
|
26,911
|
-
|
-
|
53,103
|
-
|
-
|
51,374
|
-
|
-
|
49,432
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
277,261
|
36,963
|
47,601
|
16,026
|
39,372
|
30,929
|
45,137
|
55,611
|
-
|
-
|
-
|
-
|
-
|
36,727
|
-
|
-
|
7,295
|
-
|
-
|
122,784
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
928,167
|
0
|
153,315
|
-
|
-
|
-
|
500,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
30,211
|
6,354
|
-
|
-
|
6,506
|
9,900
|
9,444
|
6,696
|
6,159
|
871,747
|
5,813
|
14,334
|
11,900
|
-
|
-
|
6,063
|
-
|
-
|
39,122
|
-
|
-
|
7,313
|
-
|
-
|
15,813
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-35,701
|
-16,608
|
-
|
-
|
-18,645
|
-264,176
|
-22,616
|
-66,042
|
-37,973
|
-25,683
|
-62,551
|
63,404
|
-91,662
|
-
|
-
|
452,802
|
-
|
-
|
-132,278
|
-
|
-
|
-72,630
|
-
|
-
|
-179,320
|
-
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|