|
(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
|
184
|
184
|
192
|
201
|
210
|
207
|
245
|
346
|
187
|
193
|
280
|
546
|
554
|
592
|
609
|
645
|
628
|
632
|
651
|
689
|
651
|
632
|
618
|
599
|
593
|
585
|
589
|
633
|
627
|
629
|
625
|
619
|
|
株式報酬費用
|
199
|
190
|
199
|
211
|
175
|
173
|
176
|
228
|
401
|
421
|
384
|
462
|
574
|
583
|
608
|
661
|
831
|
850
|
876
|
783
|
941
|
972
|
997
|
1,044
|
1,031
|
1,040
|
923
|
911
|
986
|
1,053
|
1,079
|
1,081
|
|
営業キャッシュフロー
|
4,514
|
7,876
|
9,833
|
7,185
|
9,659
|
10,617
|
11,629
|
7,622
|
-2,161
|
2,843
|
17,241
|
5,096
|
21,284
|
6,646
|
15,941
|
10,365
|
31,281
|
39,945
|
9,143
|
4,630
|
7,798
|
14,918
|
15,767
|
-8,468
|
7,185
|
10,600
|
-5,986
|
34,577
|
7,463
|
3,996
|
9,376
|
6,977
|
|
資本的支出
|
-220
|
-490
|
-1,122
|
-1,888
|
-2,833
|
-3,133
|
-7,386
|
-2,220
|
-7,830
|
-8,105
|
-6,105
|
-2,648
|
-864
|
528
|
-235
|
-206
|
-277
|
-882
|
-298
|
-176
|
-7
|
-2,541
|
-239
|
-183
|
-6
|
-188
|
-464
|
-3,422
|
-536
|
-1,166
|
-1,601
|
-2,544
|
|
投資キャッシュフロー
|
-71,157
|
-69,239
|
-137,110
|
-76,730
|
-53,588
|
-54,022
|
-87,524
|
-81,077
|
-113,515
|
-216,277
|
-113,292
|
-87,248
|
-106,879
|
-197,740
|
-124,568
|
-142,238
|
-213,030
|
-272,721
|
-248,679
|
-203,813
|
-129,463
|
-36,161
|
-2,653
|
-40,906
|
-83,873
|
13,572
|
62,065
|
-87,000
|
-135,124
|
-108,442
|
-137,023
|
-36,877
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
2,345
|
0
|
2,050
|
0
|
1,296
|
6,988
|
208
|
0
|
2,038
|
55
|
1,203
|
7,959
|
1,616
|
0
|
-
|
-
|
-
|
-
|
2,276
|
2,901
|
0
|
17
|
621
|
1,570
|
0
|
0
|
|
財務キャッシュフロー
|
63,043
|
63,155
|
126,897
|
76,452
|
64,235
|
61,044
|
99,125
|
15,771
|
145,267
|
330,336
|
9,133
|
151,317
|
125,816
|
82,395
|
205,932
|
85,844
|
110,163
|
234,406
|
241,515
|
210,730
|
243,814
|
-10,848
|
-65,857
|
53,578
|
91,481
|
-33,434
|
1,687
|
90,324
|
64,106
|
155,736
|
41,970
|
21,593
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,155
|
6,927
|
2,830
|
7,775
|
4,433
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49.2
|
10.5
|
4.1
|
10.6
|
6.0
|