|
(単位:千ドル)
|
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
|
2Q26
|
3Q26
|
|
減価償却費
|
2,451
|
2,046
|
2,702
|
2,913
|
3,091
|
3,462
|
3,707
|
3,652
|
4,442
|
2,954
|
3,841
|
3,790
|
3,810
|
4,134
|
4,235
|
4,268
|
4,517
|
2,960
|
2,775
|
3,057
|
2,926
|
2,973
|
3,225
|
3,520
|
4,579
|
4,503
|
4,500
|
4,367
|
4,474
|
5,298
|
4,964
|
5,113
|
5,140
|
3,939
|
4,779
|
4,681
|
4,302
|
6,229
|
6,082
|
5,962
|
6,576
|
5,685
|
4,472
|
5,067
|
4,709
|
4,341
|
5,755
|
6,530
|
7,276
|
6,367
|
5,922
|
6,658
|
8,360
|
8,656
|
7,411
|
7,114
|
6,667
|
|
株式報酬費用
|
656
|
656
|
664
|
914
|
917
|
788
|
881
|
1,073
|
1,011
|
1,003
|
1,047
|
1,200
|
1,181
|
1,157
|
1,231
|
1,480
|
1,499
|
1,501
|
1,458
|
1,400
|
1,500
|
1,505
|
1,507
|
1,500
|
1,700
|
1,608
|
1,693
|
1,900
|
1,900
|
1,825
|
1,900
|
2,100
|
2,000
|
2,000
|
1,900
|
1,800
|
1,800
|
1,800
|
1,700
|
1,800
|
1,800
|
1,700
|
1,800
|
2,000
|
2,000
|
2,125
|
2,205
|
2,414
|
2,526
|
2,586
|
2,855
|
2,597
|
2,933
|
1,611
|
3,440
|
3,058
|
3,424
|
|
営業キャッシュフロー
|
-4,378
|
2,907
|
-11,907
|
4,514
|
21,177
|
27,486
|
-7,089
|
12,650
|
-32,327
|
18,543
|
-5,354
|
-5,641
|
-
|
23,777
|
21,756
|
-44,416
|
3,784
|
32,258
|
-12,719
|
-31,087
|
73,508
|
3,314
|
-3,450
|
16,780
|
35,494
|
33,942
|
-49,032
|
31,947
|
19,257
|
37,239
|
-87,394
|
32,990
|
-20,324
|
554
|
6,394
|
2,014
|
-3,164
|
124,263
|
-65,136
|
-69,868
|
13,462
|
100,971
|
-102,943
|
-16,728
|
-27,367
|
131,613
|
-20,900
|
31,236
|
133,156
|
104,957
|
97,127
|
-21,628
|
65,699
|
160,947
|
-98,967
|
-31,620
|
-85,791
|
|
投資キャッシュフロー
|
-2,692
|
-32,918
|
13,100
|
-7,493
|
-6,540
|
-11,725
|
-15,076
|
-10,257
|
4,105
|
-7,569
|
-695
|
-21,487
|
-
|
1,113
|
-26,425
|
-1,499
|
-16,420
|
-5,835
|
-17,510
|
-1,138
|
-28,392
|
20,695
|
-13,836
|
-39,055
|
-1,902
|
-2,884
|
-31,815
|
-6,122
|
-10,072
|
-48,196
|
-1,226
|
-16,824
|
-1,994
|
-295
|
-2,159
|
-652
|
-27,848
|
-5,097
|
-6,151
|
-7,539
|
-4,758
|
17,189
|
-1,692
|
-10,602
|
-3,330
|
-3,302
|
-63,097
|
9,263
|
-2,004
|
-6,126
|
-1,906
|
-125,840
|
432
|
-1,553
|
155,857
|
-989
|
-1,387
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
0
|
-80
|
185
|
2
|
1
|
80
|
10
|
0
|
0
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,538
|
|
自己株式の取得による支出
|
8,545
|
839
|
1,150
|
407
|
333
|
0
|
1,695
|
4,206
|
4,407
|
2,880
|
29,249
|
5,533
|
2,298
|
605
|
2,475
|
0
|
0
|
8,864
|
20,640
|
9,852
|
1
|
0
|
4,130
|
253
|
9,016
|
21,846
|
9,830
|
305
|
6,126
|
2,493
|
13,318
|
374
|
0
|
733
|
2,703
|
1,784
|
2,461
|
0
|
3,807
|
3,067
|
2,592
|
4,142
|
7,224
|
0
|
0
|
0
|
7,465
|
887
|
1,464
|
37
|
11,569
|
11,982
|
9,908
|
13,478
|
3,304
|
4,049
|
16,962
|
|
財務キャッシュフロー
|
15,700
|
9,738
|
20,393
|
-8,456
|
-16,414
|
-5,190
|
42,172
|
-21,424
|
15,018
|
28,693
|
-7,294
|
23,242
|
-
|
-182
|
17,272
|
20,012
|
16,354
|
1,538
|
13,953
|
1,377
|
-23,535
|
16,019
|
5,819
|
-15,865
|
-17,712
|
10,993
|
20,037
|
-7,716
|
-520
|
6,655
|
44,327
|
4,029
|
26,292
|
25,986
|
54,040
|
15,690
|
-43,348
|
-76,184
|
35,494
|
40,288
|
40,214
|
-68,820
|
31,111
|
40,231
|
32,213
|
-124,505
|
82,605
|
-59,991
|
-71,265
|
12,032
|
1,612
|
-15,883
|
845
|
-24,150
|
38,341
|
-41,523
|
12,966
|