|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
|
減価償却費
|
-
|
9,953
|
10,198
|
11,211
|
14,403
|
14,091
|
17,912
|
21,470
|
21,850
|
23,227
|
25,349
|
29,182
|
30,405
|
31,127
|
32,465
|
34,145
|
35,582
|
36,225
|
37,579
|
37,316
|
39,743
|
30,678
|
29,353
|
29,737
|
31,485
|
31,720
|
32,559
|
33,891
|
34,486
|
32,191
|
33,016
|
32,779
|
32,777
|
29,288
|
29,539
|
29,253
|
|
株式報酬費用
|
325
|
-
|
-
|
6,439
|
-
|
-
|
13,547
|
-
|
-
|
-
|
-
|
-
|
8,815
|
-
|
-
|
6,195
|
-
|
-
|
3,704
|
-
|
-
|
7,229
|
-
|
-
|
7,554
|
-
|
-
|
7,136
|
-
|
-
|
6,692
|
-
|
-
|
6,931
|
-
|
-
|
|
営業キャッシュフロー
|
0
|
-
|
-
|
45,873
|
-
|
-
|
22,719
|
-
|
-
|
41,827
|
-
|
-
|
75,033
|
-
|
-
|
60,327
|
-
|
-
|
107,275
|
-
|
-
|
30,782
|
-
|
-
|
55,187
|
-
|
-
|
74,751
|
-
|
-
|
81,876
|
-
|
-
|
80,043
|
-
|
-
|
|
資本的支出
|
-
|
-13,720
|
-13,823
|
-14,360
|
-18,051
|
-18,653
|
-17,141
|
-21,741
|
-15,802
|
-16,966
|
-17,359
|
-17,567
|
-16,647
|
-21,975
|
-26,638
|
-25,062
|
-22,228
|
-22,829
|
-21,983
|
-22,785
|
-24,558
|
-24,982
|
-19,882
|
-22,047
|
-21,050
|
-21,610
|
-18,401
|
-18,930
|
-19,486
|
-20,048
|
-21,270
|
-
|
-
|
-17,718
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
-60,588
|
-
|
-
|
-186,629
|
-
|
-
|
-96,803
|
-
|
-
|
-16,646
|
-
|
-
|
-25,062
|
-
|
-
|
-28,266
|
-
|
-
|
-24,953
|
-
|
-
|
-47,050
|
-
|
-
|
-20,230
|
-
|
-
|
-21,270
|
-
|
-
|
-17,718
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,313
|
-
|
-
|
31,123
|
-
|
-
|
-
|
-
|
-
|
38,151
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
56,440
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
322
|
-
|
-
|
330
|
-
|
-
|
218
|
-
|
-
|
4,974
|
-
|
-
|
0
|
-
|
-
|
1,513
|
-
|
-
|
188
|
-
|
-
|
26,692
|
-
|
-
|
26,387
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-
|
-22,549
|
-
|
-
|
127,223
|
-
|
-
|
-37,829
|
-
|
-
|
-83,002
|
-
|
-
|
-45,229
|
-
|
-
|
-94,820
|
-
|
-
|
15,283
|
-
|
-
|
47,143
|
-
|
-
|
35,976
|
-
|
-
|
302,865
|
-
|
-
|
-88,140
|
-
|
-
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
62,325
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
25.12
|
-
|
-
|