|
(単位:千ドル)
|
1Q10
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
1Q17
|
1Q18
|
1Q19
|
1Q20
|
1Q21
|
1Q22
|
1Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
18,000
|
18,000
|
18,000
|
|
株式報酬費用
|
9,630
|
11,825
|
8,746
|
9,638
|
10,792
|
12,546
|
13,921
|
15,666
|
13,917
|
13,242
|
5,977
|
10,193
|
13,000
|
16,000
|
13,000
|
12,000
|
|
営業キャッシュフロー
|
-252,562
|
370,533
|
-47,078
|
-21,724
|
186,714
|
39,282
|
114,655
|
270,235
|
-136,002
|
-17,476
|
-63,743
|
-230,553
|
-188,000
|
-161,000
|
-111,000
|
-286,000
|
|
資本的支出
|
-47,998
|
-55,632
|
-54,319
|
-56,906
|
-66,628
|
-73,883
|
-48,576
|
-66,884
|
-65,082
|
-48,172
|
-30,094
|
-30,141
|
-10,000
|
-20,000
|
-34,000
|
-11,000
|
|
投資キャッシュフロー
|
236,045
|
-33,388
|
-152,210
|
-52,339
|
-93,740
|
-18,145
|
-559,948
|
-96,268
|
66,882
|
67,756
|
-21,738
|
-64,505
|
-105,000
|
13,000
|
-22,000
|
36,000
|
|
自己株式の取得による支出
|
17,071
|
245,585
|
27,482
|
-
|
192,301
|
111,658
|
9,718
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
142,000
|
|
財務キャッシュフロー
|
-66,377
|
-315,437
|
-64,185
|
-43,104
|
-225,017
|
-153,970
|
170,821
|
-77,489
|
-57,979
|
-29,820
|
22,628
|
28,390
|
-16,000
|
-161,000
|
-26,000
|
-163,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-260,694
|
-198,000
|
-181,000
|
-145,000
|
-297,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-8.87
|
-6.34
|
-4.82
|
-3.88
|
-7.46
|