|
(単位:千ドル)
|
4Q13
|
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
|
1Q24
|
2Q24
|
3Q24
|
|
減価償却費
|
28
|
27
|
27
|
27
|
27
|
33
|
28
|
27
|
37
|
20
|
14
|
12
|
12
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
76
|
93
|
78
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
1,183
|
700
|
274
|
964
|
25,061
|
-1,441
|
1,098
|
148
|
658
|
-156
|
-142
|
249
|
-336
|
-364
|
-316
|
-571
|
63
|
-609
|
-198
|
-598
|
1,316
|
-759
|
-986
|
-240
|
-182
|
-157
|
-2,452
|
3,550
|
28,913
|
-4,216
|
426
|
4,731
|
7,092
|
3,752
|
-3,283
|
3,134
|
730
|
2,767
|
4,414
|
-6,128
|
8,493
|
6,119
|
-40,719
|
-3,792
|
|
資本的支出
|
-135
|
-15
|
-2
|
12
|
-13
|
-2
|
0
|
0
|
-111
|
-49
|
-1
|
-1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-1
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1
|
-6
|
0
|
-1
|
-2
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
494
|
-3,527
|
-5,020
|
1,727
|
39
|
506
|
796
|
1,238
|
886
|
2,697
|
270
|
-469
|
-88
|
674
|
563
|
667
|
-1,296
|
332
|
-3,066
|
-1,277
|
737
|
-1,000
|
-4,103
|
-287
|
-3,486
|
-3,425
|
-75,548
|
-2,739
|
-50,503
|
-25,061
|
9,249
|
-46,403
|
-9,308
|
-50,004
|
-10,100
|
-3,147
|
-62,290
|
-46,690
|
-4,609
|
-13,354
|
-35,436
|
-7,078
|
7,076
|
-5
|
|
財務キャッシュフロー
|
735
|
-1,231
|
6,940
|
-5,979
|
45
|
-1,628
|
-3,597
|
-1,418
|
-1,868
|
-2,600
|
998
|
0
|
0
|
-
|
-
|
1,000
|
699
|
-
|
-
|
1,626
|
-1,086
|
592
|
6,123
|
682
|
4,430
|
1,063
|
79,176
|
806
|
25,101
|
32,154
|
-9,058
|
39,029
|
1,992
|
45,500
|
14,420
|
-31
|
57,500
|
45,909
|
0
|
10,095
|
36,812
|
-
|
-
|
0
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-6,128
|
8,493
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-18.1
|
26.9
|
-
|
-
|
-
|