|
(単位:千ドル)
|
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
|
42
|
54
|
52
|
51
|
50
|
52
|
57
|
61
|
61
|
65
|
79
|
79
|
187
|
145
|
171
|
169
|
156
|
149
|
149
|
148
|
134
|
169
|
128
|
129
|
111
|
132
|
108
|
106
|
108
|
78
|
105
|
105
|
90
|
100
|
82
|
83
|
84
|
51
|
88
|
89
|
95
|
|
株式報酬費用
|
694
|
493
|
613
|
844
|
890
|
1,078
|
1,202
|
1,510
|
1,545
|
1,644
|
1,795
|
1,892
|
1,657
|
1,043
|
1,498
|
1,287
|
734
|
848
|
754
|
793
|
768
|
917
|
891
|
766
|
787
|
840
|
1,111
|
1,182
|
978
|
1,136
|
1,155
|
1,008
|
764
|
749
|
806
|
702
|
689
|
733
|
681
|
588
|
556
|
|
営業キャッシュフロー
|
-10,952
|
-13,049
|
-6,035
|
-10,244
|
-11,946
|
-11,852
|
-20,648
|
-18,590
|
-24,630
|
-27,689
|
-29,452
|
-18,296
|
-
|
-
|
-10,406
|
-5,337
|
-3,932
|
-5,700
|
-7,683
|
-3,018
|
-6,161
|
-6,805
|
-6,218
|
-5,321
|
-2,723
|
-7,132
|
-13,997
|
-11,671
|
-11,913
|
-12,616
|
-18,257
|
-11,950
|
-10,606
|
-10,664
|
-10,874
|
-7,250
|
-8,926
|
-5,985
|
-9,420
|
-7,183
|
-4,503
|
|
資本的支出
|
-231
|
-19
|
-90
|
-72
|
-43
|
-158
|
-176
|
-45
|
-10
|
-377
|
-116
|
-1,903
|
-1,372
|
-104
|
-144
|
-3
|
-232
|
210
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
-21
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-231
|
-70,737
|
-1,214
|
8,515
|
-67,442
|
3,199
|
-3,509
|
20,922
|
12,977
|
7,406
|
6,734
|
7,044
|
-
|
-
|
5,954
|
4,027
|
-6,406
|
17,425
|
-11,040
|
9,857
|
14,768
|
11,998
|
3,500
|
0
|
0
|
-27
|
-416
|
-374
|
-390
|
1,164
|
-
|
-
|
11,994
|
18,000
|
-
|
-
|
0
|
-21
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,921
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1,786
|
47,765
|
178
|
16,257
|
74,755
|
16,390
|
11,834
|
16
|
76
|
20,400
|
17,107
|
6,853
|
-
|
-
|
6,041
|
7,201
|
10,528
|
-3,170
|
6,094
|
-3,273
|
-3,176
|
-2,142
|
-1,496
|
32,026
|
60,610
|
3,880
|
2,730
|
5,277
|
-2
|
-271
|
-2
|
14,451
|
1,100
|
7,956
|
-2
|
6,503
|
15,781
|
4,029
|
-3
|
-2
|
1,680
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-8,926
|
-6,006
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|