|
(単位:千ドル)
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
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
|
862
|
1,546
|
1,656
|
1,829
|
2,000
|
2,591
|
2,483
|
2,735
|
2,796
|
3,291
|
3,981
|
4,483
|
4,886
|
5,718
|
7,099
|
7,162
|
6,875
|
8,017
|
8,316
|
8,035
|
7,581
|
9,920
|
9,992
|
9,734
|
9,162
|
10,800
|
10,335
|
10,245
|
9,408
|
11,206
|
10,504
|
10,219
|
8,338
|
9,602
|
9,435
|
9,884
|
9,542
|
8,537
|
8,653
|
8,998
|
8,375
|
|
営業キャッシュフロー
|
-4,443
|
-7,887
|
-8,430
|
-11,818
|
-20,423
|
-17,481
|
-9,549
|
-17,136
|
-13,826
|
58,134
|
-
|
-19,557
|
-4,140
|
-29,297
|
-23,749
|
-29,153
|
-25,506
|
-35,573
|
-21,496
|
-36,460
|
39,468
|
-41,131
|
-29,872
|
-36,359
|
326,237
|
-55,911
|
-61,749
|
-50,456
|
-39,372
|
-80,918
|
-47,322
|
-49,407
|
-40,760
|
-55,455
|
-45,497
|
-40,549
|
-31,624
|
33,629
|
-49,342
|
-55,960
|
-52,290
|
|
資本的支出
|
-128
|
-416
|
-1,075
|
-2,223
|
-4,435
|
-2,929
|
-1,680
|
-450
|
-2,101
|
-2,344
|
-2,673
|
-3,372
|
-4,889
|
-2,455
|
-5,555
|
-2,679
|
-1,031
|
-4,630
|
-3,278
|
-6,072
|
-12,889
|
-31,021
|
-19,842
|
-18,698
|
-14,614
|
-10,967
|
-9,237
|
-5,050
|
-5,470
|
-4,818
|
-2,577
|
-1,439
|
-1,126
|
-557
|
-474
|
-326
|
-1,079
|
-1,024
|
-391
|
-491
|
-508
|
|
投資キャッシュフロー
|
-144,341
|
-10,739
|
2,893
|
9,799
|
17,210
|
3,163
|
-25,575
|
18,765
|
-1,143
|
-37,086
|
-
|
-136,723
|
-67,182
|
5,461
|
21,672
|
52,272
|
14,154
|
32,709
|
44,482
|
33,998
|
11,570
|
-214,183
|
7,799
|
16,101
|
-216,359
|
-90,591
|
-1,081
|
53,043
|
26,700
|
63,094
|
55,218
|
38,657
|
33,974
|
13,183
|
-268
|
50,258
|
40,273
|
44,743
|
-140,436
|
42,287
|
37,538
|
|
財務キャッシュフロー
|
-2,424
|
21
|
109
|
44
|
-55
|
71,523
|
10,728
|
606
|
1,741
|
4,166
|
-
|
191,814
|
5,288
|
4,127
|
1,367
|
1,333
|
1,549
|
2,761
|
1,825
|
1,460
|
194,168
|
208,370
|
-12,337
|
-8,427
|
7,644
|
-6,834
|
-7,669
|
-5,417
|
-8,920
|
-9,037
|
-9,162
|
-4,805
|
-11,962
|
120,725
|
-9,445
|
-10,857
|
-7,740
|
-5,794
|
139,232
|
-7,083
|
-9,584
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-32,703
|
32,605
|
-49,733
|
-56,451
|
-52,798
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-154.2
|
36.6
|
-232.8
|
-189.9
|
-174.0
|