|
(単位:千ドル)
|
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
|
4,443
|
4,658
|
5,103
|
5,117
|
5,342
|
6,957
|
7,744
|
5,689
|
6,722
|
10,697
|
11,643
|
12,284
|
12,909
|
13,389
|
13,769
|
13,944
|
13,783
|
13,198
|
13,006
|
13,473
|
11,480
|
11,068
|
10,715
|
10,160
|
9,469
|
|
株式報酬費用
|
4,005
|
4,151
|
4,972
|
5,194
|
5,171
|
5,088
|
5,366
|
4,088
|
4,315
|
6,773
|
6,929
|
7,050
|
6,868
|
4,878
|
4,469
|
4,362
|
4,884
|
3,982
|
2,942
|
3,217
|
2,848
|
2,831
|
2,708
|
2,488
|
2,659
|
|
営業キャッシュフロー
|
51,133
|
52,122
|
41,895
|
45,390
|
13,462
|
18,156
|
35,682
|
49,890
|
59,719
|
38,565
|
53,077
|
67,701
|
88,532
|
76,814
|
102,543
|
107,097
|
106,311
|
85,882
|
107,727
|
108,468
|
91,445
|
100,977
|
104,528
|
99,041
|
108,863
|
|
資本的支出
|
-3,110
|
-1,615
|
-1,560
|
-435
|
-1,215
|
-873
|
-972
|
-716
|
-9,735
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-197,717
|
-39,348
|
132,922
|
25,795
|
-102,990
|
8,987
|
-66,138
|
-259,590
|
-568,045
|
-122,496
|
-515,528
|
-277,853
|
-255,671
|
-39,648
|
-64,373
|
-85,347
|
-96,813
|
36,461
|
-63,439
|
-110,284
|
-56,427
|
-55,520
|
-52,342
|
-72,630
|
-189,233
|
|
財務キャッシュフロー
|
62,306
|
57,179
|
-182,951
|
-105,665
|
94,638
|
-12,552
|
205,244
|
75,486
|
477,531
|
61,529
|
425,749
|
348,503
|
98,749
|
-39,062
|
-37,756
|
-24,440
|
-3,127
|
-131,806
|
-4,205
|
-6,283
|
-48,930
|
-29,109
|
-54,937
|
-30,677
|
55,348
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|