|
(単位:千ドル)
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
12,199
|
12,082
|
12,172
|
12,339
|
12,011
|
12,005
|
11,918
|
12,207
|
12,580
|
14,103
|
14,273
|
15,080
|
20,195
|
21,834
|
16,458
|
15,997
|
16,123
|
15,924
|
16,216
|
16,611
|
17,001
|
|
株式報酬費用
|
45,876
|
2,969
|
4,831
|
6,196
|
7,620
|
14,901
|
34,136
|
8,204
|
8,902
|
10,556
|
11,042
|
10,877
|
10,920
|
9,618
|
10,118
|
11,545
|
10,588
|
9,617
|
10,762
|
13,681
|
12,820
|
|
営業キャッシュフロー
|
34,894
|
57,036
|
38,495
|
31,381
|
48,682
|
37,571
|
36,553
|
55,251
|
53,854
|
47,548
|
49,663
|
46,730
|
72,558
|
12,764
|
34,196
|
15,547
|
-8,183
|
20,353
|
61,618
|
20,362
|
45,375
|
|
資本的支出
|
-7,789
|
-14,793
|
-15,346
|
-18,475
|
-21,971
|
-14,149
|
-14,389
|
-20,831
|
-14,343
|
-30,212
|
-44,910
|
-31,191
|
-34,399
|
-14,272
|
-10,977
|
-9,972
|
-13,615
|
-5,391
|
-10,600
|
-6,444
|
-4,116
|
|
投資キャッシュフロー
|
-7,757
|
-17,844
|
-15,346
|
-7,951
|
-26,826
|
-16,148
|
-14,389
|
-40,559
|
-14,343
|
-30,405
|
-34,939
|
-24,987
|
-442,518
|
-14,272
|
-10,977
|
-9,972
|
-13,296
|
-6,571
|
-10,600
|
-6,444
|
-4,116
|
|
配当金の支払額
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
116
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
0
|
-
|
-
|
-7,500
|
902
|
-9,137
|
-5,459
|
-2,098
|
-3,304
|
-11,035
|
-4,732
|
213,915
|
730
|
-60,378
|
7,086
|
-25,917
|
-32,853
|
-44,190
|
-26,523
|
-4,319
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-21,798
|
14,962
|
51,018
|
13,918
|
41,259
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.3
|
7.8
|
25.1
|
6.5
|
18.0
|