|
(単位:千ドル)
|
3Q15
|
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
|
|
減価償却費
|
6,306
|
9,117
|
6,893
|
7,120
|
6,439
|
7,270
|
8,436
|
8,957
|
8,703
|
14,265
|
9,408
|
10,031
|
9,801
|
11,505
|
11,208
|
11,248
|
13,291
|
15,834
|
13,965
|
15,239
|
20,597
|
27,670
|
20,882
|
22,618
|
21,737
|
27,682
|
22,559
|
28,833
|
34,930
|
26,855
|
34,674
|
30,278
|
37,340
|
63,820
|
|
株式報酬費用
|
180
|
341
|
681
|
819
|
1,162
|
1,568
|
1,714
|
1,566
|
1,833
|
-99
|
1,343
|
2,480
|
1,781
|
625
|
2,472
|
1,013
|
350
|
1,575
|
2,158
|
2,098
|
2,346
|
6,246
|
2,656
|
2,702
|
2,398
|
48,168
|
10,260
|
9,763
|
10,199
|
23,926
|
16,708
|
15,428
|
7,623
|
4,672
|
|
営業キャッシュフロー
|
7,414
|
26,556
|
20,804
|
32,837
|
13,971
|
-10,219
|
35,928
|
-
|
29,630
|
10,768
|
29,316
|
1,917
|
38,898
|
13,922
|
-10,269
|
17,831
|
35,917
|
10,381
|
27,904
|
25,754
|
5,532
|
60,145
|
37,713
|
73,725
|
-738
|
-77,310
|
-42,923
|
-25,968
|
17,339
|
-37,215
|
31,872
|
-2,093
|
-55,379
|
-40,196
|
|
資本的支出
|
-1,728
|
-4,346
|
-1,853
|
-2,733
|
-3,149
|
-63,175
|
-5,656
|
-4,685
|
-3,948
|
-14,455
|
-1,999
|
-3,880
|
-10,155
|
-11,098
|
-11,279
|
-38,613
|
-31,592
|
-29,785
|
-25,691
|
-33,148
|
-18,048
|
-23,219
|
-37,142
|
-35,730
|
-78,151
|
-181,299
|
-53,051
|
-44,354
|
-65,044
|
-55,398
|
-72,194
|
-64,677
|
-75,658
|
-88,771
|
|
投資キャッシュフロー
|
-1,504
|
-4,324
|
-1,853
|
-2,733
|
-3,227
|
-61,334
|
-5,656
|
-
|
-3,948
|
-14,312
|
-1,999
|
-2,750
|
-10,155
|
-11,098
|
-11,279
|
-113,313
|
-30,090
|
-22,801
|
-29,460
|
-33,148
|
-310,978
|
-23,219
|
-37,142
|
-35,730
|
-323,803
|
64,353
|
-58,051
|
-44,354
|
-65,044
|
-55,398
|
-72,194
|
-64,677
|
-75,658
|
-88,771
|
|
長期借入れによる収入
|
0
|
51,635
|
28,500
|
6,000
|
0
|
315,000
|
10,000
|
0
|
10,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,421
|
-95,214
|
-17,490
|
-13,934
|
-9,154
|
50,670
|
-18,825
|
-
|
-17,310
|
-5,385
|
-22,784
|
9,566
|
-41,670
|
-1,227
|
125,833
|
-6,258
|
-8,475
|
19,116
|
-2,186
|
100,184
|
208,691
|
-28,268
|
-7,187
|
1,518
|
293,432
|
-37,988
|
87,784
|
113,450
|
228,954
|
113,985
|
10,619
|
1,018
|
416,089
|
-7,481
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-92,613
|
-40,322
|
-66,770
|
-131,037
|
-128,967
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-38.7
|
-15.0
|
-22.1
|
-40.9
|
-50.9
|