|
(単位:千ドル)
|
1Q13
|
2Q13
|
3Q13
|
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
|
9,100
|
8,695
|
8,796
|
8,447
|
8,442
|
8,972
|
8,757
|
9,993
|
10,582
|
10,354
|
10,873
|
10,719
|
10,956
|
11,142
|
11,225
|
10,797
|
10,805
|
10,760
|
7,982
|
7,313
|
7,195
|
7,767
|
8,349
|
8,760
|
9,140
|
9,336
|
9,519
|
8,713
|
8,728
|
8,641
|
10,498
|
11,119
|
11,713
|
10,715
|
13,891
|
12,431
|
13,836
|
|
株式報酬費用
|
1,602
|
-
|
-
|
3,378
|
-
|
-
|
1,295
|
-
|
-
|
2,061
|
-
|
-
|
5,614
|
-
|
-
|
3,191
|
-
|
-
|
6,324
|
-
|
-
|
7,604
|
-
|
-
|
9,291
|
-
|
-
|
14,020
|
-
|
-
|
16,619
|
-
|
-
|
9,297
|
-
|
-
|
5,833
|
|
営業キャッシュフロー
|
9,021
|
-
|
-
|
46,833
|
-
|
-
|
2,971
|
-
|
-
|
37,499
|
-
|
-
|
41,736
|
-
|
-
|
41,743
|
-
|
-
|
28,911
|
-
|
-
|
15,676
|
-
|
-
|
92,826
|
-
|
-
|
-63,385
|
-
|
-
|
-38,428
|
-
|
-
|
121,056
|
-
|
-
|
25,320
|
|
資本的支出
|
-3,368
|
-
|
-
|
-17,000
|
-
|
-
|
-1,822
|
-1,866
|
-1,205
|
-2,717
|
-3,229
|
-6,472
|
-5,154
|
-5,061
|
-4,774
|
-13,027
|
-3,787
|
-3,040
|
-4,182
|
-8,879
|
-9,105
|
-3,718
|
-5,143
|
-4,386
|
-6,451
|
-8,786
|
-4,186
|
-4,006
|
-19,948
|
-17,575
|
-76,202
|
-36,433
|
-33,559
|
-11,877
|
-8,680
|
-9,124
|
-9,142
|
|
投資キャッシュフロー
|
-2,624
|
-
|
-
|
-17,000
|
-
|
-
|
-1,822
|
-
|
-
|
-45,460
|
-
|
-
|
-214,410
|
-
|
-
|
-13,014
|
-
|
-
|
-4,182
|
-
|
-
|
-3,718
|
-
|
-
|
-6,451
|
-
|
-
|
-4,006
|
-
|
-
|
-222,509
|
-
|
-
|
-11,631
|
-
|
-
|
-9,161
|
|
自己株式の取得による支出
|
37
|
-
|
-
|
1,311
|
-
|
-
|
273,598
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,067
|
-
|
-
|
8,788
|
-
|
-
|
10,013
|
-
|
-
|
110,074
|
-
|
-
|
18,224
|
-
|
-
|
4,446
|
-
|
-
|
103,035
|
|
長期借入れによる収入
|
-
|
-
|
-
|
11,835
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
1,900
|
-
|
-
|
1,900
|
-
|
-
|
3,800
|
-
|
-
|
5,700
|
-
|
-
|
1,900
|
-
|
-
|
1,900
|
-
|
-
|
1,900
|
-
|
-
|
1,900
|
-
|
-
|
1,900
|
-
|
-
|
1,563
|
-
|
-
|
1,563
|
|
財務キャッシュフロー
|
-7,363
|
-
|
-
|
-30,545
|
-
|
-
|
-42,006
|
-
|
-
|
10,928
|
-
|
-
|
-30,011
|
-
|
-
|
-35,308
|
-
|
-
|
-28,157
|
-
|
-
|
-5,454
|
-
|
-
|
-22,325
|
-
|
-
|
59,639
|
-
|
-
|
276,810
|
-
|
-
|
-99,629
|
-
|
-
|
-18,512
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|