|
(単位:千ドル)
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
|
減価償却費
|
5
|
106
|
-52
|
141
|
54
|
59
|
61
|
20
|
53
|
53
|
55
|
54
|
54
|
50
|
86
|
121
|
119
|
117
|
739
|
85
|
126
|
122
|
125
|
125
|
125
|
1,028
|
449
|
227
|
240
|
253
|
253
|
228
|
222
|
221
|
221
|
222
|
215
|
221
|
222
|
|
株式報酬費用
|
426
|
1,067
|
1,556
|
1,592
|
1,988
|
4,237
|
2,266
|
2,208
|
2,363
|
3,014
|
2,651
|
2,895
|
3,864
|
3,658
|
3,579
|
2,248
|
2,820
|
2,156
|
1,313
|
9,850
|
1,048
|
941
|
800
|
610
|
717
|
488
|
376
|
385
|
505
|
540
|
627
|
585
|
620
|
725
|
639
|
576
|
688
|
761
|
292
|
|
営業キャッシュフロー
|
-5,808
|
-64,437
|
-
|
41,709
|
-20,524
|
-15,697
|
-16,696
|
-16,147
|
-21,049
|
-23,846
|
22,897
|
-18,633
|
-34,728
|
-22,077
|
-22,480
|
-37,004
|
-8,008
|
-
|
-5,184
|
-8,777
|
-1,396
|
-7,212
|
-3,401
|
-5,072
|
-4,462
|
-5,634
|
-6,297
|
4,224
|
-10,019
|
-5,152
|
-8,663
|
-8,343
|
-12,890
|
-19,021
|
-18,932
|
-14,236
|
-17,752
|
-17,656
|
-9,808
|
|
資本的支出
|
-38
|
-445
|
-302
|
-227
|
-5
|
0
|
1
|
-
|
-90
|
0
|
0
|
0
|
-
|
-
|
-2,523
|
2,787
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-38
|
-445
|
-
|
-172
|
-5
|
0
|
1
|
-38
|
-90
|
0
|
0
|
0
|
-2,378
|
-1,011
|
-2,525
|
-772
|
1,516
|
-
|
0
|
1,272
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
197,555
|
66,176
|
-
|
198
|
80,224
|
109
|
36
|
240
|
3
|
410
|
40
|
59,352
|
1,034
|
1,365
|
430
|
139
|
35
|
-
|
17
|
1,896
|
-
|
-
|
1
|
25,236
|
33
|
4,997
|
203
|
2,350
|
28,160
|
1,907
|
737
|
257
|
19,291
|
29
|
0
|
40,049
|
-
|
-
|
0
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|