|
(単位:千ドル)
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
営業キャッシュフロー
|
4,528
|
6,986
|
9,715
|
9,415
|
6,972
|
9,968
|
-16,910
|
38,570
|
5,209
|
12,703
|
19,157
|
14,203
|
15,361
|
16,310
|
21,468
|
7,060
|
21,499
|
10,807
|
22,657
|
14,205
|
16,950
|
23,892
|
15,221
|
9,992
|
20,138
|
24,104
|
27,323
|
16,300
|
21,250
|
|
資本的支出
|
-1,383
|
-331
|
-257
|
4,109
|
-622
|
-4,759
|
5,374
|
-7,690
|
-1,687
|
-369
|
-1,467
|
-3,063
|
-626
|
-676
|
-252
|
-397
|
-1,185
|
-2,643
|
-1,814
|
-1,427
|
-1,384
|
-4,314
|
-1,922
|
-1,431
|
-1,984
|
-1,372
|
-1,476
|
-901
|
-1,097
|
|
投資キャッシュフロー
|
-62,885
|
-5,555
|
3,766
|
-43,805
|
-63,252
|
-41,898
|
105,064
|
-112,907
|
-37,853
|
-23,653
|
-85,519
|
-53,325
|
-82,494
|
-36,193
|
-131,916
|
-267,146
|
-5,413
|
198,840
|
-139,686
|
-73,680
|
-39,179
|
-59,402
|
-73,474
|
-100,626
|
-117,536
|
11,795
|
-78,745
|
-83,906
|
-28,301
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,782
|
1,777
|
1,778
|
1,857
|
1,938
|
1,938
|
2,376
|
2,380
|
2,380
|
2,380
|
2,385
|
2,381
|
2,594
|
2,595
|
2,594
|
2,595
|
2,820
|
2,790
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,396
|
4,395
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
52,673
|
8,703
|
-17,936
|
29,935
|
52,084
|
48,184
|
-100,208
|
83,404
|
28,667
|
98,326
|
-46,942
|
26,932
|
140,233
|
83,965
|
-51,327
|
221,012
|
-10,669
|
-148,242
|
56,451
|
93,689
|
150,389
|
-12,570
|
-49,116
|
105,077
|
167,885
|
45,158
|
17,390
|
-1,142
|
17,001
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,154
|
22,732
|
25,847
|
15,399
|
20,153
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.1
|
32.5
|
36.6
|
21.1
|
27.9
|