|
(単位:千ドル)
|
1Q12
|
2Q12
|
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
|
2Q26
|
|
減価償却費
|
2,573
|
2,738
|
2,632
|
2,713
|
2,680
|
2,813
|
2,603
|
2,595
|
2,742
|
2,717
|
2,564
|
2,607
|
2,468
|
2,522
|
2,221
|
2,202
|
2,213
|
2,211
|
1,916
|
1,764
|
1,688
|
1,649
|
1,644
|
1,619
|
1,645
|
1,556
|
2,349
|
2,161
|
2,464
|
2,361
|
2,926
|
3,000
|
2,991
|
3,008
|
2,758
|
2,765
|
2,843
|
2,877
|
2,550
|
2,461
|
2,306
|
2,230
|
2,140
|
2,126
|
2,670
|
2,423
|
2,488
|
2,535
|
2,474
|
2,484
|
3,238
|
3,296
|
3,660
|
4,705
|
3,464
|
3,337
|
|
営業キャッシュフロー
|
-1,196
|
-1,858
|
2,082
|
10,010
|
-1,290
|
13,674
|
9,722
|
9,895
|
-1,830
|
7,962
|
379
|
9,065
|
6,056
|
1,560
|
-2,372
|
-2,077
|
-886
|
8,726
|
-2,661
|
222
|
1,597
|
4,020
|
-1,431
|
5,243
|
-2,811
|
5,510
|
822
|
-4,601
|
-8,379
|
6,697
|
1,481
|
-1,365
|
5,215
|
3,787
|
-716
|
3,493
|
2,238
|
1,513
|
2,374
|
-3,423
|
-6,174
|
-1,089
|
-696
|
728
|
6,827
|
16,039
|
9,802
|
6,245
|
6,226
|
11,443
|
-4,344
|
8,659
|
3,216
|
16,448
|
-7,524
|
4,555
|
|
資本的支出
|
-3,587
|
-3,306
|
-1,337
|
-2,192
|
-1,589
|
-1,464
|
-866
|
-2,138
|
-2,179
|
-2,062
|
-2,175
|
-2,345
|
-1,378
|
-3,151
|
-1,403
|
-1,473
|
-678
|
-660
|
-525
|
-569
|
-775
|
-1,264
|
-1,467
|
-1,546
|
-1,341
|
-1,974
|
-3,556
|
-3,120
|
-2,235
|
-3,068
|
-4,037
|
-2,823
|
-2,295
|
-1,544
|
-1,419
|
-1,369
|
-1,063
|
-613
|
-846
|
-904
|
-621
|
-2,358
|
-2,237
|
-2,497
|
-2,049
|
-1,135
|
-3,690
|
-1,729
|
-2,179
|
-1,109
|
-2,362
|
-2,780
|
-2,310
|
-7,705
|
-3,430
|
-3,320
|
|
投資キャッシュフロー
|
-3,880
|
-3,234
|
-1,599
|
-2,188
|
-1,382
|
-1,329
|
-866
|
-2,336
|
-2,104
|
-1,802
|
-2,252
|
-614
|
-1,269
|
-2,701
|
3,898
|
-1,558
|
-569
|
-629
|
-646
|
-568
|
-773
|
-1,055
|
-1,579
|
-1,484
|
-1,279
|
-1,962
|
-63,304
|
-3,089
|
2,361
|
-2,877
|
-4,137
|
-2,797
|
-2,139
|
-1,046
|
-1,229
|
-928
|
-936
|
351
|
8,712
|
-670
|
-296
|
-1,845
|
-1,701
|
4,504
|
-2,210
|
-1,001
|
-3,645
|
-2,026
|
-2,094
|
-24,304
|
-2,722
|
-2,457
|
-18,791
|
-8,929
|
-3,439
|
-3,378
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
559
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,000
|
0
|
9,151
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,234
|
-4
|
-358
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
10,051
|
45
|
5,362
|
-9,084
|
-305
|
-8,380
|
-5,511
|
-4,743
|
2,967
|
-7,656
|
3,607
|
-7,843
|
-5,359
|
397
|
-884
|
1,763
|
-5,561
|
-3,379
|
810
|
-1,930
|
1,348
|
-2,670
|
1,534
|
-3,748
|
2,897
|
-2,749
|
63,819
|
9,505
|
2,908
|
-7,072
|
6,658
|
2,562
|
-9,632
|
-643
|
-752
|
-1,768
|
-149
|
-1,648
|
-570
|
-6,600
|
8,844
|
2,380
|
717
|
-5,749
|
-1,157
|
-13,322
|
643
|
-4,456
|
-1,270
|
7,837
|
934
|
-4,843
|
14,098
|
-11,154
|
9,868
|
-175
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,879
|
906
|
8,743
|
-10,954
|
1,235
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.5
|
1.1
|
9.0
|
-13.7
|
1.4
|