|
(単位:千ドル)
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
39,599
|
42,413
|
45,758
|
47,200
|
42,446
|
42,541
|
36,172
|
31,831
|
33,555
|
33,168
|
33,721
|
30,858
|
32,829
|
31,554
|
32,700
|
29,360
|
30,764
|
34,270
|
34,468
|
26,344
|
30,782
|
30,996
|
31,196
|
30,794
|
25,502
|
22,205
|
24,820
|
24,020
|
21,269
|
21,377
|
20,282
|
20,173
|
20,127
|
23,083
|
22,608
|
21,396
|
21,662
|
20,701
|
16,914
|
15,865
|
16,770
|
17,059
|
17,440
|
16,769
|
16,253
|
17,827
|
20,012
|
18,526
|
|
営業キャッシュフロー
|
90,713
|
64,018
|
53,534
|
82,788
|
48,902
|
45,388
|
80,643
|
11,198
|
11,278
|
23,850
|
13,662
|
13,314
|
9,848
|
4,553
|
-
|
11,301
|
2,838
|
11,139
|
11,885
|
28,529
|
6,341
|
3,619
|
23,566
|
40,955
|
20,837
|
24,481
|
35,357
|
36,686
|
12,817
|
16,533
|
33,891
|
25,293
|
1,953
|
21,678
|
38,741
|
29,401
|
358
|
19,403
|
36,832
|
39,972
|
5,985
|
32,358
|
35,671
|
9,496
|
-8,445
|
-2,313
|
13,830
|
19,265
|
|
資本的支出
|
-63,525
|
-78,142
|
-66,630
|
-42,861
|
-10,702
|
-13,400
|
-19,599
|
-18,750
|
-4,761
|
-5,133
|
-5,353
|
-4,533
|
-3,883
|
-2,154
|
-1,983
|
-3,174
|
-2,696
|
-3,247
|
-2,723
|
-8,442
|
-9,679
|
-11,529
|
-4,309
|
-4,295
|
-2,651
|
-1,196
|
-2,397
|
-3,839
|
-3,372
|
-3,158
|
-3,389
|
-5,926
|
-3,592
|
-5,055
|
-8,819
|
-7,955
|
-4,772
|
-6,945
|
-9,462
|
-10,454
|
-5,613
|
-5,316
|
-7,476
|
-7,733
|
-5,271
|
-4,498
|
-5,611
|
-4,810
|
|
投資キャッシュフロー
|
-63,295
|
-77,800
|
-65,595
|
-32,382
|
-9,575
|
-12,683
|
-19,188
|
-8,322
|
-3,464
|
-5,866
|
-2,212
|
-1,147
|
-3,305
|
-1,197
|
-
|
-2,891
|
-23,639
|
-163,956
|
1,489
|
4,159
|
-3,704
|
-11,294
|
-19,714
|
-3,866
|
-2,579
|
5,248
|
-958
|
-3,485
|
3,279
|
-2,797
|
-2,582
|
1,394
|
-1,038
|
-4,117
|
-146
|
-3,644
|
-2,507
|
-6,491
|
-5,111
|
-412
|
1,165
|
-1,294
|
-7,393
|
-7,422
|
-5,104
|
-69,340
|
-11,505
|
-4,162
|
|
配当金の支払額
|
-
|
-
|
-
|
13,897
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,692
|
3,707
|
3,661
|
3,616
|
3,438
|
3,437
|
0
|
0
|
0
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,204
|
9
|
533
|
13,667
|
0
|
3,771
|
4,199
|
1,252
|
2,412
|
3,208
|
6,644
|
14,208
|
5,556
|
3,334
|
19,140
|
26,210
|
4,928
|
|
長期借入れによる収入
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,425
|
29,055
|
4,042
|
4,010
|
3,916
|
3,947
|
4,053
|
4,214
|
28,567
|
4,079
|
6,989
|
7,109
|
8,432
|
8,608
|
8,790
|
8,687
|
8,857
|
8,109
|
8,442
|
14,541
|
8,763
|
8,872
|
9,002
|
99,721
|
7,888
|
8,003
|
7,760
|
7,296
|
7,383
|
7,389
|
7,553
|
7,396
|
7,561
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
20,193
|
23,871
|
-14,160
|
-13,672
|
500
|
0
|
-347,847
|
-2,268
|
-13,005
|
-17,359
|
-15,396
|
-12,524
|
18,885
|
-4,093
|
-
|
-28,650
|
30,968
|
116,646
|
-13,755
|
-24,336
|
-7,494
|
13,567
|
-8,843
|
-41,861
|
-15,631
|
-28,008
|
-36,005
|
-34,562
|
-16,683
|
-14,415
|
-29,995
|
-25,414
|
-1,345
|
-18,549
|
-33,211
|
-26,551
|
6,570
|
-13,489
|
-35,104
|
-44,779
|
6,614
|
-40,726
|
-14,221
|
-16,865
|
36,625
|
55,619
|
-4,636
|
-12,889
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,763
|
-13,716
|
-6,811
|
8,219
|
14,455
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
-9.5
|
-4.2
|
4.8
|
8.9
|