|
(単位:千ドル)
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
減価償却費
|
8,611
|
9,568
|
9,702
|
9,713
|
11,108
|
11,417
|
3,330
|
21,804
|
15,749
|
16,685
|
16,945
|
18,800
|
19,100
|
18,400
|
21,800
|
23,400
|
24,100
|
25,700
|
25,200
|
25,200
|
27,400
|
28,000
|
29,800
|
33,700
|
24,400
|
28,900
|
33,700
|
34,800
|
50,200
|
36,300
|
40,300
|
|
株式報酬費用
|
-
|
133
|
-
|
-
|
634
|
1,435
|
1,683
|
1,887
|
1,997
|
2,780
|
1,526
|
1,900
|
3,000
|
2,700
|
3,500
|
3,400
|
3,000
|
5,200
|
4,100
|
4,100
|
3,700
|
4,300
|
5,000
|
4,200
|
4,600
|
4,400
|
4,900
|
15,100
|
7,100
|
7,600
|
-
|
|
営業キャッシュフロー
|
-
|
25,244
|
-
|
-
|
34,870
|
-
|
-1,222
|
53,225
|
30,056
|
-
|
-
|
20,500
|
-
|
-
|
29,200
|
-
|
-
|
50,200
|
-
|
-
|
79,800
|
-
|
-
|
74,500
|
-
|
-
|
40,700
|
-
|
-
|
6,000
|
-
|
|
資本的支出
|
-
|
-11,804
|
-
|
-
|
-6,350
|
-
|
-1,840
|
-10,827
|
-9,983
|
-
|
-
|
-11,800
|
-
|
-
|
-11,800
|
-
|
-
|
-14,500
|
-
|
-
|
-18,200
|
-
|
-
|
-24,300
|
-
|
-
|
-21,000
|
-
|
-
|
-22,700
|
-
|
|
投資キャッシュフロー
|
-
|
-18,853
|
-
|
-
|
-6,625
|
-
|
-3,003
|
-38,893
|
-36,414
|
-
|
-
|
-18,400
|
-
|
-
|
-7,700
|
-
|
-
|
-14,300
|
-
|
-
|
-47,100
|
-
|
-
|
-70,700
|
-
|
-
|
-83,100
|
-
|
-
|
-76,400
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,009
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
501,268
|
-
|
-
|
23,592
|
-
|
0
|
409
|
374
|
-
|
-
|
2,400
|
-
|
-
|
158,400
|
-
|
-
|
600
|
-
|
-
|
11,900
|
-
|
-
|
15,900
|
-
|
-
|
192,500
|
-
|
-
|
213,600
|
-
|
|
長期借入金の返済による支出
|
-
|
396,146
|
-
|
-
|
45,527
|
-
|
3,609
|
18,629
|
16,252
|
-
|
-
|
12,900
|
-
|
-
|
52,800
|
-
|
-
|
16,600
|
-
|
-
|
17,000
|
-
|
-
|
15,900
|
-
|
-
|
120,200
|
-
|
-
|
119,300
|
-
|
|
財務キャッシュフロー
|
-
|
70,723
|
-
|
-
|
-41,978
|
-
|
-10,280
|
-53,624
|
-55,740
|
-
|
-
|
-43,900
|
-
|
-
|
80,400
|
-
|
-
|
187,800
|
-
|
-
|
-43,700
|
-
|
-
|
-41,200
|
-
|
-
|
31,700
|
-
|
-
|
30,200
|
-
|
|
フリーキャッシュフロー
|
-
|
|
-
|
-
|
|
-
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
FCFマージン(%)
|
-
|
|
-
|
-
|
|
-
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|