|
(単位:千ドル)
|
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
|
265
|
285
|
304
|
302
|
301
|
334
|
309
|
311
|
345
|
391
|
416
|
386
|
368
|
430
|
419
|
426
|
493
|
462
|
466
|
490
|
607
|
737
|
882
|
1,083
|
1,158
|
1,429
|
1,554
|
1,667
|
1,600
|
1,694
|
|
株式報酬費用
|
79
|
79
|
106
|
109
|
110
|
106
|
129
|
141
|
144
|
216
|
363
|
271
|
268
|
382
|
539
|
565
|
684
|
729
|
1,050
|
847
|
917
|
874
|
1,180
|
1,099
|
1,081
|
1,484
|
2,540
|
1,994
|
50
|
4,019
|
|
営業キャッシュフロー
|
4,181
|
5,545
|
2,125
|
2,545
|
4,666
|
4,335
|
5,019
|
2,982
|
4,203
|
7,126
|
8,441
|
-37
|
10,007
|
11,436
|
7,982
|
12,830
|
21,212
|
25,074
|
46,631
|
34,484
|
65,121
|
50,277
|
61,900
|
72,551
|
63,362
|
61,973
|
71,684
|
66,036
|
59,043
|
57,821
|
|
資本的支出
|
-147
|
-639
|
-154
|
-223
|
-535
|
-301
|
-1,399
|
-2,793
|
-558
|
-618
|
-502
|
-1,294
|
-392
|
-405
|
-1,300
|
-1,031
|
-290
|
-217
|
-284
|
-1,385
|
-2,247
|
-2,329
|
-1,786
|
-2,622
|
-2,465
|
-3,027
|
-2,762
|
-2,080
|
-1,665
|
-1,929
|
|
投資キャッシュフロー
|
-65,124
|
-28,305
|
-150,464
|
95,774
|
-66,833
|
-43,023
|
-86,961
|
-482,133
|
-82,612
|
-14,834
|
-265,926
|
19,062
|
-445,913
|
-201,375
|
-177,665
|
-125,689
|
-164,275
|
-520,319
|
-273,123
|
-220,711
|
7,625
|
-112,776
|
-132,801
|
-181,175
|
-151,136
|
-143,454
|
-104,734
|
-91,691
|
-195,462
|
-133,764
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
24,999
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
63,563
|
28,910
|
152,924
|
-88,310
|
54,131
|
35,721
|
52,156
|
491,523
|
66,049
|
12,537
|
255,362
|
-4,394
|
436,155
|
172,713
|
187,892
|
120,904
|
139,795
|
1,237
|
278,269
|
67,371
|
127,140
|
70,681
|
102,901
|
80,741
|
84,555
|
49,968
|
204,839
|
121,112
|
58,918
|
170,655
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58,946
|
68,922
|
63,956
|
57,378
|
55,892
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56.8
|
65.7
|
59.3
|
52.6
|
51.8
|