|
(単位:千ドル)
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
222
|
193
|
198
|
475
|
242
|
237
|
246
|
252
|
179
|
177
|
174
|
173
|
134
|
132
|
136
|
146
|
129
|
129
|
127
|
155
|
140
|
130
|
87
|
66
|
87
|
71
|
|
株式報酬費用
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
2
|
34
|
4
|
4
|
7
|
56
|
8
|
8
|
7
|
39
|
|
営業キャッシュフロー
|
4,099
|
2,332
|
1,989
|
4,223
|
3,618
|
2,375
|
3,823
|
2,583
|
4,483
|
2,517
|
3,847
|
4,021
|
5,172
|
-
|
4,057
|
2,410
|
4,189
|
1,476
|
5,341
|
5,222
|
-
|
4,005
|
3,829
|
4,649
|
3,620
|
3,408
|
2,539
|
4,537
|
2,883
|
5,115
|
3,359
|
3,172
|
2,368
|
2,990
|
4,833
|
3,300
|
3,157
|
2,640
|
3,405
|
3,331
|
6,020
|
|
資本的支出
|
-446
|
-575
|
-588
|
-218
|
0
|
0
|
-34
|
-127
|
-28
|
0
|
-87
|
-71
|
-24
|
-124
|
-31
|
-110
|
0
|
-154
|
-48
|
-
|
-
|
-79
|
-1
|
-38
|
0
|
-31
|
0
|
-17
|
0
|
-10
|
-26
|
-
|
-
|
-
|
-50
|
-26
|
-49
|
15
|
-427
|
-25
|
0
|
|
投資キャッシュフロー
|
-4,152
|
-1,964
|
-3,082
|
-2,645
|
-3,858
|
-1,822
|
-3,680
|
-3,502
|
-2,433
|
-2,876
|
4,667
|
3,618
|
2,513
|
-
|
-8,336
|
6,835
|
-4,984
|
7,102
|
-2,448
|
-4,204
|
-
|
404
|
1,038
|
3,888
|
-1,307
|
1,500
|
2,976
|
6,470
|
3,000
|
-4,193
|
-26
|
-
|
-
|
-
|
-3,562
|
-26
|
3,951
|
15
|
3,073
|
4,349
|
-10,905
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
556
|
1,294
|
0
|
460
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-
|
0
|
88
|
-
|
-
|
255
|
219
|
0
|
326
|
0
|
-10,000
|
-4,834
|
-
|
-4,845
|
-5,306
|
-4,836
|
-4,794
|
-4,786
|
-4,842
|
-
|
-4,790
|
-4,843
|
-4,843
|
-4,718
|
-4,751
|
-4,847
|
-4,847
|
-4,847
|
-4,847
|
-5,422
|
-4,836
|
-4,927
|
-4,834
|
-4,834
|
-4,834
|
-4,834
|
-4,834
|
-4,998
|
-4,831
|
-4,831
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
3,109
|
2,655
|
2,979
|
3,306
|
6,020
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|