|
(単位:千ドル)
|
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
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
株式報酬費用
|
1,921
|
2,362
|
2,391
|
2,720
|
2,622
|
2,747
|
3,010
|
2,780
|
2,750
|
3,688
|
4,161
|
4,413
|
4,616
|
5,192
|
5,454
|
4,343
|
4,111
|
4,013
|
3,513
|
3,841
|
3,419
|
3,034
|
3,425
|
3,164
|
3,544
|
3,370
|
4,490
|
2,695
|
2,570
|
2,409
|
2,371
|
1,226
|
2,552
|
1,907
|
1,882
|
1,995
|
1,884
|
2,008
|
1,431
|
1,384
|
1,479
|
|
営業キャッシュフロー
|
-8,169
|
-5,540
|
15,754
|
-14,182
|
1,936
|
-19,086
|
173,195
|
-5,738
|
22,002
|
-14,612
|
-
|
-5,551
|
-28,742
|
-39,029
|
-48,653
|
-23,319
|
-29,479
|
-49,737
|
97,101
|
-24,678
|
-17,427
|
-29,940
|
-28,199
|
-29,700
|
-31,192
|
-41,313
|
-34,237
|
-33,844
|
-1,394
|
9,349
|
-25,178
|
-18,243
|
-21,963
|
-26,045
|
-19,549
|
-20,729
|
-19,908
|
-21,043
|
-15,753
|
-15,548
|
-23,243
|
|
資本的支出
|
-182
|
-327
|
-384
|
-863
|
-602
|
-944
|
-324
|
-57
|
-234
|
-751
|
-868
|
-1,050
|
-1,119
|
-1,835
|
-331
|
-628
|
-703
|
-1,049
|
-37
|
-778
|
-445
|
-982
|
-114
|
-268
|
-245
|
-736
|
-412
|
-410
|
-182
|
-48
|
-517
|
-9
|
-266
|
-115
|
-96
|
-19
|
-80
|
-119
|
-27
|
127
|
-201
|
|
投資キャッシュフロー
|
-50,847
|
13,579
|
-21,480
|
11,310
|
42,450
|
-788
|
13,337
|
15,943
|
-149,758
|
-23,383
|
-
|
-3,180
|
15,842
|
-18,606
|
6,940
|
38,510
|
52,857
|
2,441
|
49,453
|
-90,067
|
19,455
|
59,012
|
-46,012
|
9,734
|
-245
|
-736
|
-412
|
-410
|
99,818
|
-146,642
|
26,040
|
-42,938
|
12,866
|
44,885
|
21,512
|
18,168
|
15,135
|
30,596
|
-76,360
|
439
|
-14,419
|
|
財務キャッシュフロー
|
82,647
|
36
|
208
|
251
|
501
|
891
|
666
|
1,160
|
21,079
|
2,602
|
-
|
135,576
|
724
|
465
|
698
|
63
|
401
|
2,157
|
1,548
|
167
|
13,021
|
108,735
|
691
|
104
|
683
|
7
|
451
|
0
|
190
|
-
|
-
|
29,669
|
244
|
174
|
5,099
|
0
|
2,249
|
-
|
-
|
253
|
16,643
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-19,988
|
-21,162
|
-15,780
|
-15,421
|
-23,444
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-52.5
|
-41.6
|
-84.6
|
-258.6
|
-3536.0
|