|
(単位:千ドル)
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
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
|
|
減価償却費
|
9,987
|
14,870
|
16,426
|
17,678
|
19,642
|
20,480
|
21,036
|
21,832
|
22,143
|
23,978
|
24,112
|
24,344
|
27,728
|
27,963
|
27,979
|
28,569
|
28,569
|
28,688
|
28,927
|
29,291
|
26,677
|
26,784
|
26,743
|
26,896
|
27,727
|
26,800
|
27,406
|
28,273
|
29,629
|
29,630
|
29,505
|
29,331
|
28,511
|
28,364
|
30,992
|
31,210
|
30,445
|
30,111
|
28,841
|
29,658
|
29,824
|
30,132
|
30,778
|
32,030
|
27,867
|
23,917
|
|
株式報酬費用
|
340
|
818
|
829
|
1,029
|
1,063
|
1,361
|
1,075
|
1,197
|
1,312
|
1,737
|
1,905
|
1,220
|
1,956
|
1,994
|
2,050
|
1,985
|
2,128
|
1,871
|
1,974
|
1,978
|
1,962
|
2,261
|
1,965
|
2,140
|
2,526
|
1,553
|
1,291
|
2,801
|
2,723
|
1,846
|
1,622
|
1,920
|
1,967
|
1,048
|
868
|
861
|
1,690
|
582
|
692
|
814
|
1,929
|
1,833
|
1,396
|
1,408
|
2,772
|
2,086
|
|
営業キャッシュフロー
|
21,686
|
44,730
|
29,490
|
30,051
|
48,509
|
32,190
|
30,374
|
36,862
|
49,541
|
52,788
|
19,560
|
44,061
|
66,849
|
64,651
|
-
|
-
|
62,449
|
58,892
|
-
|
41,335
|
51,210
|
-
|
56,443
|
61,437
|
52,711
|
43,535
|
47,173
|
38,918
|
73,968
|
31,403
|
41,436
|
51,782
|
51,430
|
34,787
|
41,514
|
37,368
|
46,046
|
14,113
|
36,646
|
1,939
|
49,695
|
1,945
|
59,119
|
16,147
|
43,616
|
-12,643
|
|
資本的支出
|
-21,339
|
-
|
-20,718
|
-19,594
|
-40,100
|
-23,236
|
-40,810
|
-24,179
|
-11,914
|
-290,000
|
-29,115
|
-28,817
|
-61,326
|
-30,046
|
-31,363
|
-19,984
|
-14,428
|
-31,484
|
-40,294
|
-38,009
|
-40,778
|
-49,616
|
-46,639
|
-63,553
|
-60,848
|
-50,244
|
-40,571
|
-30,628
|
-18,583
|
-8,843
|
-7,886
|
-7,816
|
-2,610
|
-3,352
|
-5,818
|
-13,250
|
-8,703
|
-6,091
|
-6,161
|
-9,517
|
-16,438
|
-15,740
|
-17,685
|
-19,042
|
-16,398
|
-10,522
|
|
投資キャッシュフロー
|
-21,339
|
-430,260
|
-20,133
|
-19,594
|
-345,100
|
-23,212
|
-51,682
|
-23,878
|
-14,855
|
-338,023
|
-24,792
|
-28,732
|
-437,348
|
-29,535
|
-
|
-
|
-19,725
|
-42,357
|
-
|
-42,617
|
-40,999
|
-
|
-46,542
|
-79,533
|
28,493
|
-48,653
|
-45,127
|
-25,583
|
-76,399
|
-30,538
|
-17,961
|
-15,671
|
-229
|
-46,676
|
-58,984
|
-59,840
|
-15,297
|
72,179
|
30,556
|
-313,996
|
-22,549
|
-15,668
|
-17,629
|
-18,910
|
608,629
|
63,409
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-5,425
|
412,836
|
-24,197
|
-6,976
|
286,638
|
4,048
|
12,011
|
-689
|
-48,018
|
299,036
|
-16,282
|
-1,377
|
361,793
|
-41,460
|
-
|
-
|
-43,867
|
-20,232
|
-
|
-199
|
-8,275
|
-
|
-17,743
|
22,071
|
-80,249
|
353
|
2,469
|
13,955
|
41,842
|
-35,579
|
-14,798
|
-70,863
|
-42,445
|
-4,886
|
16,206
|
35,783
|
-37,841
|
-83,072
|
-68,938
|
311,624
|
-17,394
|
5,317
|
-37,472
|
513
|
-320,846
|
-238,594
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-13,795
|
41,434
|
-2,895
|
27,218
|
-23,165
|
|
FCFマージン(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14.1
|
34.2
|
-2.3
|
22.9
|
-22.9
|