|
(単位:千ドル)
|
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
|
2Q25
|
|
減価償却費
|
10,765
|
11,548
|
13,217
|
14,701
|
15,376
|
17,377
|
20,221
|
24,784
|
29,587
|
32,844
|
34,422
|
39,533
|
42,600
|
43,744
|
42,197
|
41,720
|
42,626
|
44,535
|
47,371
|
53,368
|
58,301
|
56,622
|
34,853
|
40,926
|
38,514
|
43,959
|
49,920
|
56,691
|
56,775
|
59,562
|
55,236
|
|
株式報酬費用
|
1,180
|
1,094
|
-3,963
|
118
|
28
|
87
|
443
|
165
|
208
|
229
|
232
|
228
|
700
|
676
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
510
|
-
|
-
|
4,889
|
-
|
|
営業キャッシュフロー
|
-
|
-
|
-3,799
|
-
|
-
|
17,680
|
-
|
-
|
11,470
|
-
|
-
|
20,270
|
-
|
-
|
-11,806
|
-
|
-
|
-48,932
|
-
|
-
|
1,923
|
-
|
-
|
38,697
|
-
|
-
|
-345
|
-
|
-
|
-25,966
|
-
|
|
資本的支出
|
-
|
-
|
-8,622
|
-
|
-
|
-14,796
|
-
|
-
|
-23,641
|
-
|
-
|
-81,241
|
-
|
-
|
-60,402
|
-
|
-
|
-39,302
|
-
|
-
|
-54,661
|
-
|
-
|
-1,451
|
-
|
-
|
-1,312
|
-
|
-
|
-4,156
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
35,494
|
-
|
-
|
-78,800
|
-
|
-
|
-113,483
|
-
|
-
|
-166,388
|
-
|
-
|
-91,125
|
-
|
-
|
-154,418
|
-
|
-
|
-228,127
|
-
|
-
|
-12,323
|
-
|
-
|
-169,213
|
-
|
-
|
-27,627
|
-
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
25,013
|
-
|
-
|
27,333
|
-
|
-
|
28,383
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
103,158
|
-
|
-
|
235,411
|
-
|
-
|
18,600
|
-
|
-
|
352,680
|
-
|
-
|
303,980
|
-
|
-
|
171,600
|
-
|
-
|
408,980
|
-
|
-
|
145,000
|
-
|
-
|
210,000
|
-
|
-
|
290,000
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
146,410
|
-
|
-
|
1,562
|
-
|
-
|
12,612
|
-
|
-
|
47,222
|
-
|
-
|
275,991
|
-
|
-
|
-
|
-
|
-
|
224,473
|
-
|
-
|
220,000
|
-
|
-
|
35,000
|
-
|
-
|
90,000
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-65,486
|
-
|
-
|
214,287
|
-
|
-
|
115,946
|
-
|
-
|
253,854
|
-
|
-
|
-16,198
|
-
|
-
|
235,408
|
-
|
-
|
145,810
|
-
|
-
|
-38,445
|
-
|
-
|
144,026
|
-
|
-
|
50,610
|
-
|
|
フリーキャッシュフロー
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|