|
(単位:千ドル)
|
1Q14
|
2Q14
|
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
|
|
減価償却費
|
-
|
9,953
|
10,198
|
10,713
|
11,211
|
14,403
|
14,091
|
14,617
|
17,912
|
21,470
|
21,850
|
22,924
|
23,227
|
25,349
|
29,182
|
29,453
|
30,405
|
31,127
|
32,465
|
32,761
|
34,145
|
35,582
|
36,225
|
34,212
|
37,579
|
37,316
|
39,743
|
38,189
|
30,678
|
29,353
|
29,737
|
31,294
|
31,485
|
31,720
|
32,559
|
33,343
|
33,891
|
34,486
|
32,191
|
33,225
|
33,016
|
32,779
|
32,777
|
30,430
|
29,288
|
29,539
|
29,253
|
29,551
|
30,477
|
|
株式報酬費用
|
325
|
6,493
|
6,299
|
6,358
|
6,439
|
7,405
|
7,285
|
7,369
|
13,547
|
-
|
-
|
-
|
-
|
-
|
7,059
|
7,345
|
8,815
|
8,884
|
7,231
|
4,478
|
6,195
|
7,716
|
6,781
|
8,309
|
3,704
|
7,775
|
7,569
|
1,658
|
7,229
|
7,316
|
13,056
|
7,824
|
7,554
|
16,234
|
14,004
|
8,437
|
7,136
|
2,679
|
6,560
|
-2,641
|
6,692
|
8,378
|
8,145
|
75
|
6,931
|
2,588
|
6,071
|
7,564
|
8,165
|
|
営業キャッシュフロー
|
0
|
195,696
|
90,173
|
82,253
|
45,873
|
107,842
|
101,860
|
108,483
|
22,719
|
116,117
|
132,101
|
100,533
|
41,827
|
96,537
|
135,847
|
118,036
|
75,033
|
131,482
|
163,219
|
137,972
|
60,327
|
151,982
|
155,827
|
137,203
|
107,275
|
120,942
|
31,061
|
92,104
|
30,782
|
85,395
|
76,188
|
215,037
|
55,187
|
142,340
|
137,262
|
109,445
|
74,751
|
121,974
|
134,453
|
113,365
|
81,876
|
-46,496
|
154,890
|
106,290
|
80,043
|
113,690
|
114,129
|
110,029
|
15,930
|
|
資本的支出
|
-
|
-13,720
|
-13,823
|
-15,898
|
-14,360
|
-18,051
|
-18,653
|
-19,670
|
-17,141
|
-21,741
|
-15,802
|
-22,306
|
-16,966
|
-17,359
|
-17,567
|
-19,480
|
-16,647
|
-21,975
|
-26,638
|
-27,420
|
-25,062
|
-22,228
|
-22,829
|
-23,268
|
-21,983
|
-22,785
|
-24,558
|
-25,071
|
-24,982
|
-19,882
|
-22,047
|
-21,965
|
-21,050
|
-21,610
|
-18,401
|
-26,379
|
-18,930
|
-19,486
|
-20,048
|
-23,838
|
-21,270
|
-27,798
|
-18,558
|
-13,563
|
-17,718
|
-22,159
|
-21,020
|
-21,752
|
-19,504
|
|
投資キャッシュフロー
|
-
|
-
|
-76,356
|
-71,671
|
-60,588
|
-50,229
|
-38,340
|
-82,716
|
-186,629
|
5,856
|
19,642
|
1,495
|
-96,803
|
-239,555
|
-110,823
|
-17,872
|
-16,646
|
-21,976
|
-26,638
|
-27,420
|
-25,062
|
-81,653
|
-25,670
|
2,915
|
-28,266
|
-57,511
|
-86,177
|
-50,368
|
-24,953
|
-21,930
|
-102,408
|
-25,277
|
-47,050
|
-21,610
|
-44,401
|
-26,379
|
-20,230
|
-207,236
|
-22,318
|
-23,838
|
-21,270
|
-27,798
|
-5,835
|
-13,563
|
-17,718
|
-22,159
|
-618
|
-61,600
|
-19,504
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,331
|
1
|
-
|
-
|
129,285
|
-
|
12,313
|
91,975
|
144,552
|
-
|
31,123
|
117,443
|
1,527
|
0
|
-
|
-
|
-
|
-
|
38,151
|
135,765
|
76,213
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
56,440
|
133,314
|
210,438
|
-1
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
3,195
|
4,176
|
322
|
362
|
362
|
357
|
330
|
1,006
|
511
|
296
|
218
|
1,120
|
1,998
|
2,150
|
4,974
|
1,884
|
1,139
|
5
|
0
|
0
|
0
|
-
|
1,513
|
532
|
1
|
373
|
188
|
3,496
|
28,008
|
19,021
|
26,692
|
23,929
|
24,461
|
24,161
|
26,387
|
24,662
|
24,975
|
24,835
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
-19,836
|
-30,836
|
-22,549
|
-22,519
|
-37,500
|
-34,881
|
127,223
|
-74,398
|
-70,769
|
-91,595
|
-37,829
|
205,898
|
-7,698
|
-179,647
|
-83,002
|
-78,612
|
-150,185
|
-107,576
|
-45,229
|
-102,167
|
-103,229
|
-136,575
|
-94,820
|
-75,937
|
185,970
|
-184,166
|
15,283
|
-74,868
|
49,791
|
-193,203
|
47,143
|
-218,989
|
477
|
-176,420
|
35,976
|
3,254
|
-115,266
|
-91,230
|
302,865
|
-7,883
|
-458,293
|
-29,409
|
-88,140
|
-90,549
|
-128,032
|
-34,012
|
-36,674
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62,325
|
91,531
|
93,109
|
88,277
|
-3,574
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.1
|
38.1
|
35.6
|
33.6
|
-1.5
|