|
(単位:千ドル)
|
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
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
5,002
|
4,825
|
4,802
|
5,074
|
4,553
|
4,061
|
4,260
|
4,525
|
4,136
|
4,488
|
4,795
|
5,584
|
6,509
|
6,175
|
6,347
|
5,879
|
6,161
|
6,897
|
7,361
|
7,138
|
7,618
|
7,408
|
8,076
|
8,035
|
8,786
|
9,378
|
9,627
|
9,552
|
9,904
|
9,791
|
9,788
|
9,683
|
9,584
|
9,883
|
9,761
|
9,513
|
9,301
|
9,543
|
9,595
|
10,026
|
9,005
|
8,692
|
8,153
|
7,922
|
8,291
|
7,656
|
7,416
|
6,806
|
|
株式報酬費用
|
-
|
-
|
1,172
|
164
|
681
|
840
|
786
|
88
|
713
|
1,039
|
-174
|
-
|
579
|
1,221
|
1,055
|
1,096
|
967
|
1,730
|
1,736
|
1,729
|
1,974
|
2,329
|
2,329
|
2,058
|
1,828
|
2,714
|
2,201
|
2,458
|
2,513
|
3,556
|
1,974
|
2,113
|
1,484
|
1,919
|
134
|
216
|
1,083
|
810
|
1,726
|
208
|
1,226
|
1,432
|
1,453
|
762
|
920
|
1,330
|
1,529
|
1,698
|
|
営業キャッシュフロー
|
31,377
|
73,810
|
-19,629
|
125,563
|
-31,488
|
34,934
|
-98,240
|
130,685
|
-50,212
|
51,890
|
-68,933
|
90,948
|
-60,324
|
47,129
|
-74,612
|
116,244
|
-41,197
|
66,029
|
-77,080
|
100,448
|
-36,290
|
53,328
|
-141,989
|
152,240
|
-80,198
|
88,182
|
-34,048
|
117,697
|
-38,702
|
69,227
|
-36,879
|
76,923
|
-122,410
|
4,885
|
-8,470
|
89,628
|
-10,755
|
65,582
|
-18,160
|
93,898
|
-25,815
|
30,724
|
-17,121
|
65,355
|
-22,463
|
22,932
|
-15,650
|
64,799
|
|
資本的支出
|
-1,548
|
-4,168
|
-5,425
|
-5,467
|
-10,974
|
-2,546
|
-4,597
|
-4,107
|
-10,485
|
-7,532
|
-8,066
|
-7,236
|
-11,382
|
-8,841
|
-8,920
|
-9,002
|
-10,748
|
-11,455
|
-10,957
|
-11,692
|
-15,042
|
-9,801
|
-3,644
|
-10,391
|
-10,789
|
-8,969
|
-5,880
|
-4,511
|
-4,942
|
-7,019
|
-6,778
|
-6,499
|
-6,965
|
-7,898
|
-5,681
|
-11,262
|
-12,384
|
-10,478
|
-5,673
|
-6,381
|
-6,736
|
-4,734
|
-10,672
|
-15,628
|
-8,286
|
-8,877
|
-6,783
|
-5,274
|
|
投資キャッシュフロー
|
-1,548
|
-4,168
|
-5,425
|
-5,467
|
-10,974
|
-2,546
|
-4,597
|
-4,107
|
-10,485
|
-7,488
|
-8,066
|
-7,233
|
-11,382
|
-8,841
|
-7,260
|
-9,650
|
-10,748
|
-11,455
|
-10,830
|
-11,363
|
-15,042
|
-9,801
|
-3,644
|
-9,485
|
-10,789
|
-8,969
|
-5,880
|
-4,511
|
-4,942
|
-7,019
|
-6,778
|
-6,499
|
-6,965
|
-7,811
|
-5,680
|
-9,383
|
-12,384
|
-10,478
|
-5,673
|
-6,374
|
-6,731
|
-4,719
|
-10,672
|
-12,914
|
-8,286
|
-8,866
|
-6,748
|
-5,268
|
|
配当金の支払額
|
500,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,877
|
3,229
|
3,781
|
3,008
|
2,999
|
2,114
|
1,014
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
515,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,438
|
3,437
|
3,438
|
3,437
|
3,438
|
3,437
|
3,438
|
3,437
|
3,438
|
3,437
|
3,438
|
233,750
|
3,250
|
3,250
|
3,250
|
3,250
|
3,250
|
3,250
|
3,250
|
3,250
|
|
財務キャッシュフロー
|
12,473
|
-1,372
|
-1,325
|
-1,590
|
-1,288
|
-1,287
|
-1,288
|
-1,287
|
-1,288
|
-1,287
|
-1,288
|
-1,287
|
-1,288
|
-1,916
|
-1,333
|
-2,875
|
-1,898
|
-1,210
|
-1,300
|
-1,345
|
-101,974
|
-1,309
|
78,707
|
-81,337
|
73,302
|
-76,300
|
33,842
|
-133,919
|
46,514
|
-59,405
|
41,319
|
-73,521
|
117,252
|
4,206
|
18,680
|
-66,675
|
-8,418
|
-36,490
|
33,530
|
-98,729
|
34,959
|
-28,069
|
32,504
|
-65,988
|
32,420
|
-10,346
|
36,320
|
-78,470
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,727
|
-30,749
|
14,055
|
-22,433
|
59,525
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.3
|
-11.8
|
4.8
|
-7.1
|
12.9
|