|
(単位:千ドル)
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
39,599
|
42,413
|
45,758
|
42,446
|
42,541
|
36,172
|
33,555
|
33,168
|
33,721
|
32,829
|
31,554
|
32,700
|
30,764
|
34,270
|
34,468
|
30,782
|
30,996
|
31,196
|
25,502
|
22,205
|
24,820
|
21,269
|
21,377
|
20,282
|
20,127
|
23,083
|
22,608
|
21,662
|
20,701
|
16,914
|
16,770
|
17,059
|
17,440
|
16,253
|
|
営業キャッシュフロー
|
90,713
|
-
|
-
|
48,902
|
-
|
-
|
11,278
|
-
|
-
|
9,848
|
-
|
-
|
2,838
|
-
|
-
|
6,341
|
-
|
-
|
20,837
|
-
|
-
|
12,817
|
-
|
-
|
1,953
|
-
|
-
|
358
|
-
|
-
|
5,985
|
-
|
-
|
-8,445
|
|
資本的支出
|
-63,525
|
-78,142
|
-66,630
|
-10,702
|
-13,400
|
-19,599
|
-4,761
|
-5,133
|
-5,353
|
-3,883
|
-2,154
|
-1,983
|
-2,696
|
-3,247
|
-2,723
|
-9,679
|
-11,529
|
-4,309
|
-2,651
|
-1,196
|
-2,397
|
-3,372
|
-3,158
|
-3,389
|
-3,592
|
-5,055
|
-8,819
|
-4,772
|
-6,945
|
-9,462
|
-5,613
|
-
|
-
|
-5,271
|
|
投資キャッシュフロー
|
-63,295
|
-
|
-
|
-9,575
|
-
|
-
|
-3,464
|
-
|
-
|
-3,305
|
-
|
-
|
-23,639
|
-
|
-
|
-3,704
|
-
|
-
|
-2,579
|
-
|
-
|
3,279
|
-
|
-
|
-1,038
|
-
|
-
|
-2,507
|
-
|
-
|
1,165
|
-
|
-
|
-5,104
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,707
|
-
|
-
|
3,437
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
-
|
-
|
3,771
|
-
|
-
|
3,208
|
-
|
-
|
3,334
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
29,055
|
-
|
-
|
3,947
|
-
|
-
|
4,079
|
-
|
-
|
8,608
|
-
|
-
|
8,109
|
-
|
-
|
8,872
|
-
|
-
|
8,003
|
-
|
-
|
7,389
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
20,193
|
-
|
-
|
500
|
-
|
-
|
-13,005
|
-
|
-
|
18,885
|
-
|
-
|
30,968
|
-
|
-
|
-7,494
|
-
|
-
|
-15,631
|
-
|
-
|
-16,683
|
-
|
-
|
-1,345
|
-
|
-
|
6,570
|
-
|
-
|
6,614
|
-
|
-
|
36,625
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|