|
(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
|
8,830
|
8,996
|
6,137
|
6,082
|
6,237
|
5,868
|
6,213
|
5,696
|
5,363
|
5,338
|
5,288
|
4,776
|
4,428
|
4,224
|
3,763
|
3,486
|
3,810
|
3,801
|
3,531
|
3,178
|
3,225
|
3,826
|
3,594
|
3,648
|
3,947
|
3,915
|
4,022
|
4,235
|
3,370
|
2,280
|
|
株式報酬費用
|
15,049
|
7,074
|
8,127
|
8,706
|
9,936
|
10,825
|
10,822
|
9,611
|
10,108
|
9,674
|
11,363
|
12,323
|
12,299
|
11,538
|
12,836
|
14,253
|
13,529
|
12,738
|
12,094
|
14,599
|
14,468
|
13,895
|
13,962
|
15,277
|
10,245
|
10,204
|
10,161
|
7,542
|
5,897
|
8,909
|
|
営業キャッシュフロー
|
23,786
|
-65,462
|
86,734
|
-29,002
|
42,759
|
-71,833
|
-49,050
|
-77,665
|
-564
|
-29,613
|
40,169
|
92,403
|
-16,333
|
-37,158
|
76,219
|
-37,177
|
8,229
|
-38,661
|
75,166
|
-27,006
|
53,640
|
-82,782
|
63,477
|
-32,685
|
54,836
|
-50,055
|
59,426
|
-17,530
|
36,654
|
-60,825
|
|
資本的支出
|
-1,545
|
-1,138
|
-1,285
|
-2,281
|
-1,393
|
-929
|
-1,033
|
-197
|
-86
|
-383
|
-93
|
-235
|
-188
|
-469
|
-320
|
-388
|
-546
|
-171
|
-286
|
-235
|
-470
|
-106
|
-316
|
-87
|
-182
|
-15
|
-56
|
-5
|
-4
|
-30
|
|
投資キャッシュフロー
|
-5,395
|
-1,632
|
-3,390
|
-4,447
|
-3,538
|
-2,223
|
-2,942
|
-826
|
-840
|
-8,049
|
-118
|
-757
|
-783
|
-875
|
-831
|
-2,062
|
-1,791
|
-84,818
|
-96,449
|
27,702
|
231
|
-814
|
39,347
|
55,249
|
30,048
|
-727
|
24,270
|
-1,126
|
-1,104
|
-999
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,010
|
24,498
|
2,788
|
10,356
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
74,210
|
1,406
|
0
|
11,406
|
62,188
|
0
|
-
|
-
|
-
|
-
|
143,247
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,750
|
|
財務キャッシュフロー
|
231,633
|
-4,799
|
11,129
|
538
|
-52,768
|
9,581
|
4,229
|
252,407
|
-1,761
|
164
|
47,651
|
-619
|
-398
|
4,547
|
-278
|
96
|
-1,403
|
-494
|
-1,360
|
-527
|
-2,103
|
-918
|
-14,622
|
-27,208
|
-124,299
|
-11,339
|
-615
|
-1,658
|
-61,872
|
-41,619
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-50,070
|
59,370
|
-17,535
|
36,650
|
-60,855
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-65.5
|
80.4
|
-24.1
|
51.1
|
-82.8
|