|
(単位:千ドル)
|
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
|
1Q26
|
2Q26
|
|
減価償却費
|
5,122
|
5,838
|
5,353
|
5,241
|
5,356
|
5,654
|
5,429
|
5,393
|
5,856
|
6,774
|
6,318
|
6,444
|
6,842
|
6,397
|
6,644
|
6,631
|
6,751
|
6,917
|
6,691
|
6,841
|
6,875
|
7,157
|
7,781
|
8,148
|
8,248
|
8,164
|
8,036
|
8,088
|
7,918
|
7,843
|
7,854
|
8,001
|
8,445
|
8,405
|
8,450
|
8,499
|
8,489
|
8,574
|
8,871
|
8,910
|
9,196
|
9,201
|
9,004
|
11,574
|
12,616
|
12,411
|
12,830
|
12,891
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
565
|
564
|
565
|
565
|
565
|
564
|
565
|
565
|
565
|
564
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81
|
80
|
135
|
179
|
179
|
180
|
179
|
179
|
339
|
434
|
|
営業キャッシュフロー
|
-
|
-17,342
|
17,360
|
8,403
|
21,079
|
21,862
|
-2,394
|
7,998
|
5,022
|
26,592
|
21,456
|
26,277
|
37,077
|
13,575
|
4,803
|
32,290
|
22,806
|
-
|
1,280
|
15,356
|
15,654
|
14,879
|
-3,570
|
32,091
|
26,950
|
3,877
|
1,698
|
26,913
|
16,625
|
3,070
|
3,821
|
20,122
|
6,132
|
1,574
|
-10,698
|
-2,489
|
6,259
|
20,238
|
16,199
|
31,558
|
11,408
|
28,429
|
12,622
|
3,076
|
43,154
|
21,272
|
9,302
|
19,352
|
|
資本的支出
|
-
|
-
|
-3,975
|
-3,753
|
-5,375
|
-6,955
|
-8,094
|
-9,559
|
-10,995
|
-7,704
|
-5,911
|
-4,653
|
-4,813
|
-5,503
|
-4,998
|
-3,853
|
-4,168
|
-5,529
|
-6,049
|
-6,068
|
-7,657
|
-10,117
|
-7,675
|
-8,440
|
-7,854
|
-10,076
|
-7,420
|
-7,318
|
-7,488
|
-7,094
|
-7,449
|
-7,690
|
-10,015
|
-11,890
|
-23,176
|
-9,819
|
-7,908
|
-10,891
|
-7,476
|
-10,959
|
-9,731
|
-13,072
|
-9,583
|
-7,822
|
-7,746
|
-13,142
|
-13,806
|
-11,097
|
|
投資キャッシュフロー
|
-
|
-5,274
|
-3,960
|
-2,959
|
-15,186
|
-12,359
|
-7,848
|
-9,542
|
-57,662
|
-7,739
|
-5,886
|
-4,879
|
-6,403
|
-4,774
|
-16,832
|
-34,735
|
-23,024
|
-
|
-16,149
|
-4,779
|
-7,948
|
14,743
|
-62,531
|
-34,178
|
-14,148
|
-9,533
|
-13,635
|
-7,624
|
9,869
|
-7,190
|
-20,666
|
17,568
|
-9,944
|
-9,540
|
-16,149
|
-9,810
|
-37,777
|
-10,282
|
-15,352
|
-24,861
|
1,130
|
-9,111
|
-2,930
|
-260,473
|
-18,251
|
-7,034
|
-21,014
|
-17,184
|
|
配当金の支払額
|
-
|
0
|
3,896
|
3,895
|
3,901
|
3,903
|
3,910
|
3,917
|
3,940
|
3,941
|
3,941
|
3,941
|
3,959
|
3,986
|
3,989
|
4,019
|
4,029
|
4,036
|
4,037
|
4,846
|
4,855
|
4,854
|
4,854
|
4,855
|
4,854
|
4,855
|
4,854
|
4,855
|
4,860
|
4,861
|
4,860
|
4,861
|
4,860
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
23,319
|
-4,757
|
-4,480
|
-5,197
|
-917
|
13,549
|
-4,764
|
59,215
|
-17,620
|
-11,670
|
-19,378
|
-20,715
|
-1,975
|
17,845
|
-19,389
|
-9,520
|
-
|
11,734
|
-4,860
|
-2,982
|
-7,999
|
63,931
|
-27,001
|
-10,979
|
14,985
|
6,458
|
-16,542
|
-11,548
|
4,637
|
8,265
|
-14,576
|
10,265
|
12,389
|
29,319
|
3,716
|
284
|
-6,332
|
1,296
|
-14,705
|
4,854
|
1,787
|
-29,197
|
276,320
|
-32,223
|
-7,766
|
16,335
|
-18,980
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,746
|
35,408
|
8,130
|
-4,504
|
8,255
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.5
|
10.2
|
2.1
|
-1.2
|
2.2
|