|
(単位:千ドル)
|
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
|
10,575
|
10,827
|
10,848
|
10,950
|
11,400
|
11,400
|
11,400
|
12,600
|
13,200
|
13,200
|
12,900
|
12,700
|
12,800
|
12,200
|
12,200
|
11,400
|
11,800
|
12,100
|
12,200
|
11,500
|
14,300
|
14,000
|
14,700
|
16,500
|
13,500
|
12,900
|
8,800
|
9,800
|
7,100
|
7,000
|
7,100
|
7,100
|
6,400
|
7,600
|
8,700
|
8,300
|
|
株式報酬費用
|
620
|
602
|
784
|
594
|
1,200
|
1,400
|
1,900
|
1,600
|
1,600
|
2,600
|
1,900
|
1,600
|
1,600
|
1,100
|
1,500
|
2,500
|
3,000
|
2,800
|
2,400
|
2,200
|
2,100
|
1,600
|
1,300
|
800
|
2,100
|
1,900
|
1,900
|
1,900
|
2,500
|
1,500
|
700
|
1,100
|
2,600
|
3,000
|
2,900
|
2,800
|
|
営業キャッシュフロー
|
28,809
|
27,268
|
10,763
|
43,960
|
20,600
|
-
|
14,100
|
35,400
|
11,600
|
28,400
|
11,600
|
16,200
|
8,800
|
-31,400
|
-20,100
|
5,600
|
1,600
|
25,100
|
9,600
|
53,700
|
33,000
|
12,200
|
153,500
|
-23,600
|
8,900
|
7,300
|
8,500
|
15,600
|
7,300
|
9,800
|
9,100
|
20,600
|
12,600
|
15,900
|
1,800
|
12,300
|
|
資本的支出
|
-161
|
-117
|
-52
|
-570
|
-300
|
-300
|
0
|
-200
|
-200
|
-300
|
-400
|
-700
|
-500
|
-300
|
-100
|
0
|
-400
|
-200
|
-400
|
-500
|
-1,000
|
-100
|
-400
|
-300
|
-300
|
-200
|
0
|
-100
|
-300
|
-200
|
-100
|
-700
|
-200
|
-100
|
-300
|
-600
|
|
投資キャッシュフロー
|
-39,418
|
-16,638
|
-145
|
-39,299
|
-500
|
-
|
-28,300
|
-43,700
|
-300
|
-600
|
-900
|
-14,900
|
-1,100
|
-1,200
|
-800
|
-34,200
|
-1,000
|
-8,300
|
-1,800
|
-120,800
|
-3,200
|
-80,100
|
38,200
|
-2,800
|
-13,200
|
-2,700
|
-3,000
|
-2,100
|
-14,100
|
-2,800
|
-5,900
|
-2,200
|
-21,400
|
-126,700
|
-53,000
|
-2,100
|
|
配当金の支払額
|
-
|
-
|
5,054
|
5,092
|
5,100
|
5,300
|
5,300
|
5,300
|
5,200
|
5,400
|
5,400
|
5,300
|
5,400
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
100
|
500
|
3,800
|
3,900
|
100
|
0
|
0
|
800
|
900
|
4,200
|
5,600
|
1,700
|
900
|
3,400
|
5,900
|
200
|
16,900
|
0
|
0
|
0
|
1,800
|
0
|
3,600
|
8,400
|
8,800
|
6,900
|
500
|
1,300
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
275,400
|
0
|
0
|
-
|
|
長期借入金の返済による支出
|
2,186
|
159,200
|
1,412
|
1,402
|
1,400
|
21,400
|
1,400
|
1,500
|
1,400
|
1,400
|
1,400
|
1,500
|
1,400
|
1,400
|
1,400
|
1,500
|
1,400
|
1,400
|
1,400
|
1,500
|
1,400
|
1,400
|
1,400
|
100,000
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
11,517
|
-16,535
|
-6,542
|
-7,740
|
-4,000
|
-
|
-6,500
|
15,000
|
-20,900
|
-26,300
|
-9,500
|
-5,300
|
32,700
|
201,200
|
129,000
|
-2,800
|
-2,300
|
-7,600
|
-7,000
|
-5,300
|
-6,600
|
-4,800
|
-7,300
|
-100,600
|
-17,500
|
-17,200
|
-9,900
|
-9,600
|
-10,600
|
-600
|
-7,500
|
-12,500
|
90,800
|
-10,200
|
-8,100
|
-5,400
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,900
|
12,400
|
15,800
|
1,500
|
11,700
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.6
|
8.4
|
15.0
|
1.9
|
8.8
|