|
(単位:千ドル)
|
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
|
74
|
77
|
59
|
66
|
64
|
53
|
39
|
45
|
6
|
11
|
1
|
21
|
43
|
57
|
70
|
6
|
82
|
44
|
37
|
49
|
62
|
39
|
45
|
46
|
46
|
45
|
31
|
36
|
30
|
35
|
41
|
46
|
49
|
83
|
73
|
109
|
104
|
114
|
75
|
110
|
114
|
106
|
|
株式報酬費用
|
-
|
144
|
283
|
305
|
300
|
331
|
181
|
-
|
-
|
-
|
-
|
164
|
149
|
147
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-
|
-1,643
|
-2,179
|
-1,751
|
-2,601
|
-1,386
|
-801
|
-1,790
|
-1,801
|
-1,196
|
-
|
-2,061
|
-2,018
|
-2,318
|
-1,680
|
-1,192
|
-2,069
|
-1,001
|
-86
|
-1,583
|
-1,837
|
8,555
|
-11,217
|
-1,060
|
-977
|
-1,647
|
-1,262
|
-2,076
|
-1,890
|
-1,697
|
-1,149
|
-2,100
|
-701
|
-1,684
|
-1,217
|
-2,940
|
-1,061
|
-984
|
-1,092
|
-2,092
|
-2,013
|
-2,761
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-53
|
-289
|
-100
|
-184
|
-158
|
-490
|
-234
|
-94
|
-44
|
78
|
-18
|
-104
|
-27
|
8
|
-17
|
-1
|
-23
|
-76
|
-17
|
-207
|
-417
|
-1,305
|
-768
|
-911
|
-239
|
-13
|
-51
|
-389
|
-142
|
-36
|
-46
|
-66
|
-1
|
|
投資キャッシュフロー
|
-
|
-157
|
-9
|
-47
|
-98
|
-227
|
-101
|
-51
|
-158
|
-53
|
-
|
99
|
-184
|
-158
|
-608
|
-234
|
-94
|
-44
|
78
|
-18
|
-104
|
-27
|
-66
|
-17
|
-1
|
-23
|
-76
|
-17
|
-1,207
|
-2,917
|
-4,805
|
-810
|
-911
|
-239
|
-13
|
-51
|
-439
|
-142
|
-36
|
-46
|
122
|
-21
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
1
|
-2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
1,050
|
2,085
|
1,577
|
3,771
|
145
|
687
|
2,861
|
1,343
|
1,292
|
-
|
2,055
|
3,155
|
2,726
|
1,334
|
1,718
|
1,283
|
939
|
1,142
|
1,597
|
2,022
|
1,518
|
562
|
1,100
|
644
|
2,746
|
194
|
7,325
|
707
|
4,135
|
6,775
|
-27
|
484
|
1,692
|
1,406
|
5,118
|
-10
|
419
|
1,601
|
2,000
|
2,020
|
2,472
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,126
|
-1,127
|
-2,138
|
-2,079
|
-2,761
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-242.5
|
-213.3
|
-363.9
|
-486.5
|
-653.0
|