|
(単位:千ドル)
|
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
|
1,605
|
1,926
|
2,447
|
4,302
|
2,527
|
2,205
|
2,620
|
3,356
|
4,294
|
4,592
|
3,876
|
4,771
|
4,355
|
5,723
|
6,372
|
5,381
|
5,761
|
7,031
|
5,955
|
6,888
|
6,868
|
7,814
|
7,608
|
11,914
|
8,061
|
8,894
|
11,097
|
7,041
|
7,191
|
6,880
|
3,438
|
4,749
|
4,410
|
5,084
|
3,522
|
4,663
|
|
営業キャッシュフロー
|
-11,670
|
-19,133
|
-
|
-18,047
|
-21,440
|
-16,537
|
-20,057
|
-18,003
|
-26,438
|
-24,219
|
-22,020
|
-26,007
|
-32,953
|
-29,991
|
-34,709
|
-37,175
|
-41,273
|
416,479
|
-40,157
|
-47,090
|
-25,711
|
-15,678
|
-48,991
|
-54,680
|
-78,302
|
-56,997
|
38,911
|
-49,541
|
-60,575
|
-32,711
|
-36,598
|
-52,844
|
-44,100
|
-39,895
|
-16,399
|
-77,569
|
|
資本的支出
|
-1,969
|
-861
|
-414
|
-1,217
|
-648
|
-549
|
-608
|
-579
|
-234
|
-1,198
|
-2,256
|
-1,963
|
-677
|
-1,715
|
-2,083
|
-2,796
|
-3,876
|
-2,315
|
-7,694
|
-3,553
|
-4,058
|
-4,579
|
-3,985
|
-5,066
|
-2,342
|
-1,074
|
-1,700
|
-2,038
|
-2,344
|
-604
|
-380
|
-40
|
-126
|
-260
|
66
|
-119
|
|
投資キャッシュフロー
|
-1,969
|
-1,439
|
-
|
-648
|
-648
|
-1,994
|
-861
|
-742
|
-1,230
|
-1,198
|
-2,256
|
-1,963
|
-2,890
|
-1,716
|
-2,183
|
-2,695
|
-3,876
|
-2,315
|
-57,643
|
-3,553
|
-4,880
|
-4,579
|
-5,063
|
-168,212
|
2,988
|
45,830
|
-314,066
|
59,562
|
63,985
|
77,937
|
47,670
|
-26,624
|
20,099
|
73,073
|
26,579
|
-441,370
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34,603
|
0
|
0
|
29,464
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
441
|
498
|
-
|
89,038
|
1,562
|
139,916
|
1,639
|
14,844
|
2,678
|
543
|
244,290
|
1,310
|
1,010
|
2,539
|
139
|
3,756
|
62,618
|
2,510
|
-164
|
29,894
|
485
|
58
|
301
|
601
|
131
|
370,137
|
-7,593
|
46
|
-
|
-
|
-53,019
|
-6,517
|
80,670
|
44
|
332,235
|
2,449
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-52,884
|
-44,226
|
-40,155
|
-16,333
|
-77,688
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1012.9
|
-2822.3
|
-763.1
|
-441.3
|
-1395.3
|