|
(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
|
|
減価償却費
|
23,933
|
23,492
|
21,752
|
20,690
|
22,951
|
23,796
|
22,077
|
19,426
|
22,530
|
24,241
|
21,533
|
20,965
|
21,386
|
33,079
|
36,742
|
33,791
|
36,988
|
40,895
|
36,358
|
35,998
|
39,339
|
41,580
|
37,842
|
35,203
|
37,536
|
40,881
|
36,489
|
29,239
|
35,556
|
37,015
|
27,393
|
33,751
|
35,150
|
38,282
|
35,257
|
32,432
|
36,384
|
35,910
|
33,283
|
33,511
|
35,194
|
35,185
|
31,251
|
31,187
|
33,147
|
38,373
|
|
株式報酬費用
|
2,052
|
3,124
|
2,669
|
2,392
|
2,232
|
2,699
|
644
|
2,438
|
1,899
|
2,236
|
2,274
|
2,738
|
1,477
|
2,497
|
2,480
|
3,520
|
4,000
|
3,007
|
3,931
|
-931
|
3,000
|
1,000
|
2,000
|
3,000
|
2,000
|
0
|
-1,000
|
1,317
|
1,303
|
3,479
|
2,259
|
4,469
|
1,959
|
963
|
1,478
|
1,893
|
1,990
|
1,146
|
1,780
|
1,690
|
2,000
|
2,000
|
2,000
|
1,000
|
2,000
|
793
|
|
営業キャッシュフロー
|
24,682
|
60,051
|
56,176
|
32,583
|
63,275
|
49,624
|
73,970
|
76,843
|
30,387
|
51,025
|
37,746
|
48,910
|
30,968
|
12,148
|
32,516
|
56,709
|
71,137
|
86,582
|
-26,874
|
45,170
|
5,762
|
17,846
|
-12,746
|
23,817
|
52,003
|
61,396
|
38,215
|
148,204
|
20,480
|
29,017
|
-22,885
|
-12,762
|
43,730
|
61,365
|
51,389
|
32,471
|
-
|
54,135
|
11,265
|
-
|
49,832
|
54,920
|
39,616
|
-30,178
|
-17,787
|
32,260
|
|
資本的支出
|
-9,494
|
-14,577
|
-24,540
|
-16,803
|
-18,314
|
-17,767
|
-20,390
|
-18,032
|
-20,036
|
-30,245
|
-13,537
|
-18,832
|
-11,706
|
-30,967
|
-29,002
|
-34,619
|
-28,970
|
-39,618
|
-31,378
|
-28,519
|
-20,909
|
-22,001
|
-12,582
|
-10,015
|
-20,222
|
-34,340
|
-19,525
|
-
|
-13,981
|
-
|
-45,167
|
-41,508
|
-27,484
|
-24,064
|
-21,180
|
-32,974
|
-41,049
|
-32,467
|
-32,561
|
-25,459
|
-21,645
|
-28,279
|
-37,510
|
-37,470
|
-23,693
|
-16,926
|
|
投資キャッシュフロー
|
-12,005
|
-14,577
|
-24,540
|
-16,803
|
-18,314
|
-17,767
|
-20,390
|
-15,889
|
-20,036
|
-30,245
|
-13,537
|
-18,832
|
-11,706
|
-233,351
|
-29,002
|
-34,619
|
-12,822
|
-39,523
|
-31,378
|
-28,519
|
-23,515
|
135,914
|
-12,582
|
-10,015
|
-20,222
|
-35,002
|
-20,512
|
-36,307
|
174,338
|
-32,128
|
-45,167
|
1,866
|
-26,430
|
-24,443
|
-21,348
|
-32,975
|
-41,295
|
-31,663
|
-32,561
|
-25,459
|
-21,645
|
-28,279
|
-37,510
|
-37,470
|
-22,193
|
-16,926
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
2,954
|
5,909
|
-
|
-
|
2,958
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
-
|
-
|
81
|
-51
|
-
|
-
|
141
|
6
|
6
|
-
|
3,050
|
11,479
|
3,255
|
24,996
|
5,810
|
16
|
4
|
1,048
|
438
|
0
|
18
|
1
|
1,420
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
75,000
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
536
|
973
|
301,708
|
161,813
|
132,825
|
89,353
|
10,022
|
440,000
|
-
|
-
|
272,600
|
119,050
|
|
長期借入金の返済による支出
|
-
|
2,100
|
20,000
|
17,100
|
15,000
|
25,000
|
44,732
|
2,099
|
20,000
|
4,200
|
2,165
|
66
|
2,167
|
725,560
|
1,661
|
10,707
|
21,773
|
11,129
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,369
|
11,936
|
376,782
|
140,758
|
127,861
|
92,374
|
18,159
|
463,491
|
1,658
|
147,842
|
229,032
|
133,559
|
|
財務キャッシュフロー
|
-4,147
|
-7,660
|
-19,992
|
-20,053
|
-17,954
|
-30,909
|
-44,813
|
-5,003
|
143,294
|
-13,791
|
-5,756
|
-6,488
|
-8,781
|
-62,594
|
-11,978
|
-28,976
|
-31,899
|
-43,604
|
18,305
|
4,839
|
-5,195
|
-156,433
|
5,368
|
-8,982
|
1,459
|
-17,235
|
-3,489
|
-4,330
|
-129,902
|
-18,941
|
-4,414
|
-17,256
|
-29,312
|
-22,133
|
-13,589
|
-12,049
|
-86,134
|
24,825
|
927
|
-2,034
|
-8,871
|
-32,500
|
-718
|
1,631
|
46,523
|
-17,377
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
-
|
|
|
-
|
|
26,641
|
2,106
|
-67,648
|
-41,480
|
15,334
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
-
|
|
|
-
|
|
6.3
|
0.6
|
-19.9
|
-11.8
|
3.7
|