|
(単位:千ドル)
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,464
|
13,261
|
15,294
|
15,177
|
14,988
|
15,442
|
16,785
|
12,650
|
12,001
|
4,226
|
7,203
|
7,081
|
|
株式報酬費用
|
1,832
|
2,225
|
2,632
|
2,400
|
3,100
|
3,612
|
4,034
|
4,537
|
5,381
|
6,849
|
7,128
|
7,950
|
8,691
|
9,704
|
34,107
|
37,074
|
35,751
|
38,607
|
39,235
|
38,965
|
36,815
|
34,930
|
37,606
|
38,571
|
36,641
|
24,433
|
31,426
|
19,261
|
21,885
|
19,973
|
|
営業キャッシュフロー
|
5,946
|
13,104
|
15,342
|
18,035
|
24,369
|
25,666
|
32,922
|
-
|
45,775
|
63,979
|
43,891
|
34,335
|
46,874
|
56,450
|
-162,989
|
77,415
|
5,558
|
111,300
|
7,923
|
-88,711
|
40,585
|
-139,910
|
-217,019
|
-44,772
|
-63,865
|
12,337
|
33,823
|
-7,799
|
25,608
|
52,629
|
|
資本的支出
|
-3,292
|
-2,344
|
-5,909
|
-4,145
|
-3,815
|
-1,872
|
-5,739
|
-5,592
|
-8,179
|
-11,325
|
-10,060
|
-8,666
|
-8,557
|
-10,620
|
-43,210
|
-48,674
|
-33,201
|
-44,256
|
-38,338
|
-45,737
|
-45,949
|
-40,499
|
-26,347
|
-22,188
|
-47,370
|
-12,258
|
-10,109
|
-1,256
|
-2,809
|
-9,293
|
|
投資キャッシュフロー
|
-3,968
|
-55,069
|
-38,473
|
-28,327
|
-8,486
|
-10,437
|
-41,885
|
-
|
-35,685
|
-2,261
|
-61,688
|
-56,622
|
-32,057
|
-20,732
|
-15,134
|
-310,799
|
-54,581
|
-36,530
|
-67,780
|
-76,674
|
-43,733
|
-80,707
|
149,008
|
94,216
|
75,531
|
97,531
|
67,597
|
68,590
|
235,594
|
8,101
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
33,222
|
16,793
|
300
|
-121
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
17
|
1,455
|
1,167
|
140
|
273
|
371
|
1,850
|
-
|
3,445
|
4,605
|
2,986
|
324
|
-15,870
|
-2,630
|
652,335
|
-3,929
|
-1,271
|
7,472
|
-5,222
|
-4,919
|
-1,164
|
-651
|
-50,987
|
303
|
30,811
|
-256
|
-6,237
|
-373
|
-342,927
|
647
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
79
|
23,714
|
-9,055
|
22,799
|
43,336
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0
|
10.8
|
-3.1
|
6.7
|
12.9
|