|
(単位:千ドル)
|
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
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
914
|
817
|
806
|
1,711
|
2,458
|
2,323
|
3,706
|
3,795
|
2,959
|
2,864
|
2,858
|
3,793
|
4,662
|
3,251
|
3,371
|
3,367
|
3,682
|
3,787
|
3,958
|
4,167
|
4,198
|
4,373
|
4,173
|
4,711
|
5,682
|
4,826
|
2,349
|
2,405
|
2,171
|
5,309
|
5,677
|
5,668
|
5,740
|
|
株式報酬費用
|
6,169
|
7,508
|
9,078
|
10,264
|
10,553
|
14,009
|
17,662
|
19,367
|
24,738
|
30,567
|
37,525
|
39,952
|
41,269
|
50,914
|
57,705
|
68,708
|
73,742
|
83,566
|
96,554
|
99,198
|
102,136
|
103,955
|
113,312
|
115,829
|
123,811
|
120,763
|
122,423
|
125,712
|
125,042
|
132,431
|
140,400
|
133,630
|
143,993
|
|
営業キャッシュフロー
|
-7,712
|
-8,049
|
-16,852
|
-7,608
|
-9,480
|
3,214
|
-12,593
|
-11,543
|
-8,618
|
-5,878
|
-10,030
|
-8,120
|
-18,645
|
10,217
|
-19,758
|
-5,790
|
22,311
|
11,574
|
-44,671
|
-5,744
|
25,871
|
53,730
|
-25,302
|
38,422
|
54,627
|
63,613
|
-1,398
|
37,438
|
50,538
|
109,929
|
72,105
|
143,510
|
179,604
|
|
資本的支出
|
-421
|
-367
|
-1,194
|
-2,137
|
-3,150
|
-389
|
-1,207
|
-754
|
-1,214
|
-1,505
|
-3,791
|
-5,646
|
-831
|
-627
|
-1,705
|
-2,184
|
-3,556
|
-2,538
|
-2,614
|
-1,381
|
-711
|
-623
|
-635
|
-2,078
|
-2,738
|
-539
|
-1,051
|
-1,981
|
-25,979
|
-1,611
|
-537
|
-1,678
|
-1,134
|
|
投資キャッシュフロー
|
-171,924
|
57,633
|
-241,661
|
16,594
|
7,155
|
587
|
30,163
|
-25,259
|
-7,136
|
3,212
|
-233,514
|
-53,714
|
21,360
|
-7,511
|
-129,412
|
-406,655
|
-308,564
|
-28,803
|
224,918
|
355,582
|
-585,005
|
211,282
|
-110,195
|
-165,330
|
252,262
|
-48,143
|
290,420
|
-653,401
|
-246,316
|
51,571
|
89,605
|
230,982
|
166,657
|
|
自己株式の取得による支出
|
93
|
152
|
157
|
18
|
0
|
30
|
1
|
4
|
8
|
1
|
10
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
148,633
|
57,254
|
|
財務キャッシュフロー
|
-1,311
|
136
|
269,738
|
7,748
|
10,614
|
6,407
|
11,306
|
1,131
|
570,394
|
-2,290
|
11,855
|
6,437
|
11,579
|
-25,254
|
903,517
|
232
|
12,397
|
1,061
|
15,822
|
47
|
13,270
|
130
|
20,457
|
-77
|
17,731
|
-1,140
|
188,036
|
-580
|
15,744
|
-1,815
|
-172,010
|
-188,311
|
-100,303
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,559
|
108,318
|
71,568
|
141,832
|
178,470
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.5
|
19.7
|
12.1
|
22.6
|
25.7
|