|
(単位:千ドル)
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
1,364
|
1,316
|
1,299
|
1,316
|
1,542
|
1,434
|
1,456
|
1,556
|
1,753
|
1,692
|
1,746
|
1,990
|
1,888
|
2,146
|
2,583
|
2,572
|
2,835
|
2,817
|
2,794
|
3,255
|
3,383
|
3,351
|
3,355
|
3,354
|
3,252
|
3,304
|
3,384
|
3,232
|
3,283
|
3,370
|
3,365
|
3,357
|
3,408
|
3,623
|
3,616
|
3,010
|
3,231
|
3,331
|
3,562
|
3,565
|
4,139
|
3,655
|
2,410
|
2,667
|
2,577
|
2,340
|
2,569
|
2,593
|
2,639
|
2,664
|
2,627
|
2,322
|
2,305
|
2,246
|
2,232
|
2,148
|
2,175
|
2,236
|
|
営業キャッシュフロー
|
6,903
|
-1,294
|
9,556
|
-1,331
|
1,025
|
1,968
|
855
|
-2,720
|
10,537
|
5,338
|
8,481
|
4,451
|
11,691
|
-905
|
10,100
|
2,132
|
21,071
|
2,420
|
8,590
|
7,955
|
20,097
|
2,077
|
7,415
|
5,206
|
-
|
-1,399
|
1,229
|
11,206
|
17,662
|
-15,734
|
6,792
|
6,883
|
11,868
|
-5,243
|
-504
|
23,230
|
19,192
|
4,984
|
7,066
|
1,627
|
886
|
2,866
|
-11,812
|
-3,349
|
9,325
|
563
|
5,850
|
3,836
|
8,475
|
-7,739
|
5,820
|
-404
|
6,373
|
-52
|
6,955
|
-1,177
|
7,765
|
-5,468
|
|
資本的支出
|
-1,709
|
-1,918
|
-2,434
|
-2,506
|
-2,142
|
-2,621
|
-2,563
|
-4,363
|
-4,755
|
-6,899
|
-5,310
|
-3,001
|
-2,770
|
-3,918
|
-4,024
|
-3,341
|
-2,691
|
-8,568
|
-5,548
|
-4,839
|
-2,546
|
-5,610
|
-3,562
|
-1,645
|
-4,683
|
-3,958
|
-3,704
|
-4,970
|
-5,669
|
-5,552
|
-2,761
|
-2,338
|
-6,724
|
-1,340
|
-451
|
-423
|
-3,815
|
-895
|
-2,588
|
-3,658
|
-3,609
|
-2,424
|
-10,214
|
-4,628
|
-4,030
|
-3,341
|
-4,064
|
-7,252
|
-2,832
|
-2,076
|
-1,607
|
-1,037
|
-491
|
-871
|
-1,404
|
-1,462
|
-793
|
-863
|
|
投資キャッシュフロー
|
-1,522
|
-499
|
-2,412
|
-3,038
|
2,142
|
684
|
-3,685
|
-31,277
|
-4,754
|
-444
|
-2,822
|
807
|
-2,696
|
-12,637
|
-1,021
|
-3,341
|
-2,662
|
-8,548
|
-4,991
|
-4,784
|
-2,511
|
-6,039
|
90
|
2,766
|
-
|
-19,514
|
-1,241
|
-4,463
|
-5,468
|
-5,435
|
-2,524
|
1,921
|
-5,135
|
-77
|
179
|
-1,303
|
-2,546
|
-1,189
|
-2,533
|
-4,491
|
-3,358
|
-2,880
|
75,234
|
1,712
|
-8,224
|
-3,904
|
-3,138
|
-8,279
|
-2,442
|
-2,346
|
-1,720
|
-1,563
|
-3,139
|
-882
|
-1,467
|
-1,796
|
1,415
|
-888
|
|
配当金の支払額
|
347
|
6,063
|
563
|
564
|
14,251
|
1,084
|
543
|
656
|
652
|
2,828
|
652
|
836
|
839
|
2,923
|
854
|
1,029
|
980
|
3,146
|
999
|
1,093
|
1,073
|
4,290
|
1,073
|
1,181
|
1,181
|
4,942
|
1,182
|
1,338
|
1,338
|
1,291
|
1,312
|
1,264
|
1,266
|
1,260
|
-2
|
2,048
|
1,238
|
3,718
|
1,236
|
1,367
|
1,368
|
1,374
|
15,796
|
1,564
|
1,428
|
1,421
|
1,411
|
1,574
|
1,576
|
1,573
|
1,580
|
1,756
|
1,745
|
1,734
|
1,742
|
1,734
|
1,729
|
1,730
|
|
自己株式の取得による支出
|
880
|
646
|
604
|
4,322
|
1,443
|
236
|
290
|
233
|
991
|
287
|
2,643
|
1,691
|
981
|
191
|
64
|
1,119
|
697
|
1,774
|
156
|
2,059
|
2,404
|
26
|
56
|
1
|
0
|
244
|
579
|
2,025
|
3,098
|
1,012
|
1,335
|
4,498
|
500
|
766
|
475
|
301
|
666
|
534
|
2,391
|
2,641
|
0
|
765
|
7,877
|
1,621
|
4,859
|
1,844
|
1,606
|
606
|
120
|
-
|
-
|
638
|
293
|
721
|
437
|
364
|
628
|
147
|
|
財務キャッシュフロー
|
-4,669
|
-6,719
|
-1,100
|
-4,797
|
-15,568
|
-1,059
|
-758
|
-670
|
-1,954
|
-3,101
|
-3,303
|
-2,698
|
-1,764
|
-875
|
1,132
|
-658
|
-2,741
|
-5,027
|
1,014
|
-4,846
|
-10,493
|
-7,664
|
-1,225
|
-1,273
|
-
|
-8,726
|
-1,749
|
-3,529
|
-4,489
|
-2,313
|
-2,673
|
-5,747
|
-1,684
|
-2,178
|
-429
|
-2,333
|
-1,876
|
-4,561
|
-3,790
|
-4,301
|
-1,765
|
-2,480
|
-23,692
|
-3,103
|
-6,288
|
-3,363
|
-2,988
|
-2,153
|
-1,723
|
-1,722
|
-2,055
|
-2,355
|
-1,985
|
-2,555
|
-2,117
|
-2,047
|
-2,316
|
-1,932
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-923
|
5,551
|
-2,639
|
6,972
|
-6,331
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.1
|
6.6
|
-3.3
|
7.9
|
-7.9
|