|
(単位:千ドル)
|
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
|
6,412
|
5,931
|
5,574
|
5,360
|
5,222
|
5,263
|
7,768
|
5,620
|
4,050
|
4,166
|
3,936
|
4,229
|
4,385
|
4,694
|
4,377
|
5,384
|
10,607
|
10,758
|
10,686
|
11,150
|
11,680
|
9,650
|
12,333
|
7,984
|
7,601
|
7,551
|
7,510
|
7,514
|
7,432
|
21,794
|
22,032
|
21,593
|
|
営業キャッシュフロー
|
25,872
|
33,720
|
40,305
|
34,448
|
17,938
|
31,340
|
118,407
|
59,699
|
51,922
|
68,989
|
61,809
|
67,896
|
79,634
|
84,538
|
99,889
|
112,135
|
74,813
|
90,242
|
103,064
|
67,092
|
64,156
|
77,406
|
91,628
|
97,101
|
68,684
|
79,704
|
99,780
|
91,811
|
81,094
|
-6,592
|
165,907
|
145,076
|
|
資本的支出
|
-703
|
-605
|
-434
|
-804
|
-484
|
-408
|
-2,028
|
-2,319
|
-708
|
-4,572
|
-1,766
|
-1,013
|
-393
|
-5,174
|
-2,731
|
-4,376
|
-1,176
|
-1,734
|
-1,376
|
-959
|
-572
|
-2,000
|
-1,801
|
-796
|
-500
|
-225
|
-398
|
-155
|
-1,589
|
-890
|
-1,079
|
-599
|
|
投資キャッシュフロー
|
-2,719
|
-2,573
|
-2,363
|
-3,894
|
-1,447
|
-1,064
|
-843,377
|
-3,924
|
-2,234
|
-4,697
|
-3,589
|
-1,820
|
-1,140
|
-6,177
|
-3,715
|
-545,556
|
-4,119
|
-3,033
|
-505
|
1,340
|
-1,546
|
-2,376
|
-2,349
|
-1,570
|
-910
|
-605
|
-68
|
-2,396
|
-1,684
|
79,800
|
-458
|
-1,082
|
|
配当金の支払額
|
53
|
144
|
497
|
137
|
41
|
24
|
3,919
|
3,452
|
3,490
|
3,518
|
4,510
|
4,718
|
6,393
|
8,245
|
10,771
|
11,750
|
17,381
|
17,358
|
17,388
|
17,073
|
22,110
|
21,497
|
21,162
|
20,658
|
22,384
|
24,003
|
26,603
|
28,126
|
29,926
|
43,704
|
42,073
|
41,258
|
|
自己株式の取得による支出
|
-
|
-
|
2,961
|
4,497
|
1,643
|
1,883
|
5,816
|
6,193
|
6,020
|
7,037
|
9,764
|
7,054
|
7,661
|
10,028
|
8,183
|
5,661
|
10,193
|
19,170
|
32,130
|
39,685
|
34,442
|
45,470
|
1,909
|
57,478
|
2,946
|
2,144
|
1,632
|
96,856
|
451
|
25,964
|
118,510
|
50,692
|
|
財務キャッシュフロー
|
-23,817
|
-28,196
|
-27,955
|
-4,193
|
-1,742
|
-1,196
|
708,646
|
-97,692
|
-49,573
|
-46,258
|
-57,176
|
-99,689
|
-70,834
|
-77,136
|
-63,015
|
438,202
|
-101,645
|
-82,940
|
-78,493
|
-97,108
|
-62,469
|
-69,565
|
-25,058
|
-80,040
|
-111,342
|
-40,067
|
-30,601
|
-150,753
|
-30,713
|
-141,266
|
-157,474
|
-96,031
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91,656
|
79,505
|
-7,482
|
164,828
|
144,477
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39.4
|
36.2
|
-2.1
|
45.6
|
38.6
|