|
(単位:千ドル)
|
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
|
620
|
2,028
|
2,264
|
2,732
|
3,099
|
3,247
|
4,076
|
4,211
|
4,795
|
4,415
|
7,330
|
7,319
|
7,177
|
305
|
9,768
|
17,444
|
13,998
|
20,230
|
10,260
|
12,161
|
11,876
|
13,903
|
15,098
|
12,945
|
15,794
|
18,251
|
14,099
|
21,008
|
23,846
|
20,991
|
21,821
|
17,158
|
16,008
|
23,344
|
22,827
|
21,006
|
21,106
|
|
営業キャッシュフロー
|
-1,034
|
-6,399
|
-1,001
|
-3,788
|
-3,723
|
-13,260
|
-
|
-5,097
|
-4,348
|
-17,099
|
318
|
-222
|
-4,860
|
-22,366
|
-10,153
|
10,942
|
7,818
|
-41,842
|
-543
|
17,677
|
-13,045
|
-38,885
|
-372
|
3,669
|
12,576
|
-30,753
|
-4,572
|
1,196
|
-15,972
|
-52,029
|
11,840
|
24,347
|
19,232
|
-7,891
|
27,659
|
34,883
|
26,212
|
|
資本的支出
|
-942
|
-1,174
|
-946
|
-531
|
-911
|
-1,108
|
-1,118
|
-1,461
|
-1,493
|
-1,635
|
-2,833
|
-4,172
|
-11,817
|
-3,405
|
-2,181
|
-5,601
|
-2,364
|
-4,211
|
-5,923
|
-13,308
|
-4,625
|
-5,572
|
-10,832
|
-6,333
|
-7,093
|
-8,423
|
-9,397
|
-9,087
|
-13,517
|
-9,776
|
-8,488
|
-8,834
|
-6,844
|
-9,419
|
-10,369
|
-14,831
|
-11,723
|
|
投資キャッシュフロー
|
-66,345
|
-29,696
|
-658
|
6,233
|
-10,472
|
21,459
|
-
|
1,686
|
4,269
|
26,449
|
-15,343
|
-87,872
|
-12,508
|
59,911
|
29,664
|
-204,481
|
-17,485
|
117,035
|
1,702
|
13,660
|
-27,133
|
-8,527
|
-431
|
-35,362
|
-8,114
|
3,820
|
9,009
|
-15,438
|
1,400
|
39,998
|
14,512
|
-55,334
|
-122,159
|
-38,139
|
-100,915
|
-89,204
|
-48,798
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,917
|
2,916
|
2,917
|
2,917
|
21,389
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
113,261
|
35
|
2,325
|
1,735
|
2,437
|
-397
|
-
|
1,515
|
2,757
|
-1,138
|
2,944
|
106,574
|
3,196
|
-1,493
|
5,705
|
207,145
|
2,959
|
-26,446
|
338
|
-2,838
|
369
|
14,636
|
7,270
|
1,662
|
3,148
|
905
|
4,381
|
66
|
3,468
|
504,641
|
3,788
|
-35
|
2,987
|
1,729
|
7,094
|
825
|
2,959
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,388
|
-17,310
|
17,290
|
20,052
|
14,489
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.5
|
-10.9
|
9.3
|
10.4
|
6.9
|