|
(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
|
4Q23
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55
|
67
|
68
|
68
|
73
|
73
|
73
|
73
|
73
|
74
|
66
|
78
|
57
|
|
株式報酬費用
|
519
|
3,823
|
-2,164
|
1,141
|
2,103
|
1,098
|
-18
|
-155
|
338
|
174
|
1,239
|
1,439
|
1,324
|
946
|
953
|
1,020
|
1,003
|
1,321
|
1,172
|
1,511
|
1,195
|
1,487
|
1,649
|
1,348
|
1,629
|
1,462
|
1,445
|
1,437
|
1,549
|
2,058
|
2,330
|
1,964
|
2,047
|
2,208
|
2,222
|
1,840
|
2,542
|
745
|
1,038
|
683
|
|
営業キャッシュフロー
|
-6,547
|
-6,502
|
-6,325
|
-9,885
|
-14,765
|
-12,591
|
-9,377
|
-4,358
|
-3,713
|
-15,818
|
-7,301
|
-11,138
|
-11,006
|
-8,916
|
-8,057
|
-10,393
|
-8,572
|
-
|
-13,707
|
-12,502
|
-18,882
|
-15,170
|
-14,591
|
-14,971
|
-17,740
|
-15,822
|
-14,108
|
-15,515
|
-14,933
|
-20,384
|
-19,260
|
-16,765
|
-18,459
|
-21,744
|
-20,560
|
-22,247
|
-24,005
|
-22,035
|
-14,560
|
-13,948
|
|
資本的支出
|
-212
|
-824
|
487
|
-190
|
-94
|
-62
|
-79
|
0
|
-8
|
-12
|
-33
|
-5
|
-23
|
-21
|
0
|
0
|
-
|
-
|
-126
|
-2
|
-1
|
-18
|
-75
|
-381
|
-23
|
-75
|
-9
|
-151
|
-16
|
-76
|
0
|
-133
|
-
|
-
|
-107
|
-224
|
-216
|
-17
|
0
|
-1
|
|
投資キャッシュフロー
|
6,488
|
-45,676
|
-31,822
|
9,822
|
49,712
|
12,467
|
8,190
|
0
|
28,010
|
-12
|
-33
|
-32,159
|
-2,356
|
5,662
|
9,842
|
9,509
|
9,750
|
-
|
-7,750
|
9,070
|
16,856
|
-43,072
|
-24,874
|
34,619
|
652
|
26,957
|
-45,429
|
-26,967
|
94,464
|
-22,898
|
3,299
|
-13,333
|
-3,002
|
-19,547
|
10,384
|
21,797
|
13,383
|
29,846
|
19,000
|
11,999
|
|
長期借入れによる収入
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
46,033
|
121
|
50,694
|
131
|
636
|
147
|
-11,762
|
43
|
32,122
|
32
|
18,229
|
14,759
|
57
|
0
|
96
|
19,841
|
34
|
-
|
5,061
|
47,767
|
4,171
|
53,256
|
450
|
319
|
344
|
29,049
|
48,717
|
19,353
|
15
|
-72
|
160
|
3,064
|
45,802
|
31,301
|
-88
|
-60
|
41
|
-22
|
15
|
7
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-22,471
|
-24,221
|
-22,052
|
-14,560
|
-13,949
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
|
-833.5
|
-
|
-475.0
|
-453.7
|
-366.8
|