|
(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
|
|
減価償却費
|
9,472
|
9,505
|
9,465
|
9,518
|
7,875
|
7,821
|
7,839
|
7,875
|
7,860
|
7,898
|
7,978
|
7,962
|
8,081
|
8,044
|
8,017
|
8,664
|
8,946
|
8,974
|
10,007
|
8,685
|
8,708
|
8,569
|
8,765
|
9,715
|
11,632
|
9,596
|
10,144
|
9,583
|
9,176
|
9,118
|
9,160
|
9,123
|
9,114
|
9,202
|
8,590
|
7,762
|
9,567
|
8,958
|
8,545
|
9,420
|
7,669
|
7,762
|
7,825
|
7,923
|
7,944
|
7,899
|
8,500
|
8,372
|
9,834
|
9,917
|
9,201
|
9,352
|
9,427
|
9,389
|
9,499
|
9,821
|
9,436
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
|
営業キャッシュフロー
|
24,591
|
43,618
|
-
|
-
|
37,031
|
33,552
|
-17,220
|
37,931
|
19,620
|
40,311
|
-18,049
|
44,147
|
-16,922
|
45,093
|
-20,079
|
47,244
|
33,943
|
45,376
|
-12,637
|
49,159
|
48,922
|
41,623
|
-5,818
|
36,405
|
51,216
|
36,805
|
-3,340
|
33,188
|
-
|
48,083
|
2,715
|
-
|
26,117
|
25,035
|
27,721
|
2,765
|
22,545
|
53,966
|
8,553
|
28,400
|
27,546
|
32,185
|
61,143
|
-17,125
|
26,346
|
20,736
|
45,173
|
-1,542
|
44,744
|
16,825
|
11,502
|
-5,031
|
30,810
|
15,720
|
43,567
|
-9,267
|
23,424
|
|
投資キャッシュフロー
|
-4,926
|
3,259
|
-
|
-
|
711,995
|
-348
|
-1,440
|
-4,218
|
-1,314
|
3,066
|
-11,971
|
-25,758
|
-46,857
|
-14,921
|
10,679
|
-12,847
|
-8,739
|
-7,187
|
-6,540
|
561
|
-2,785
|
-1,628
|
-577
|
-200,225
|
459
|
125
|
-395
|
56
|
-
|
-1,816
|
-3,085
|
-
|
-2,883
|
-6,961
|
-6,048
|
-10,621
|
-8,830
|
-242
|
3,047
|
-4,625
|
77,277
|
-1,158
|
-200,049
|
-4,910
|
-73,149
|
164,772
|
153,778
|
987
|
2,275
|
685
|
-304
|
-3,654
|
-9,949
|
-8,021
|
-6,612
|
-4,353
|
-1,801
|
|
長期借入れによる収入
|
343,000
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
300,000
|
0
|
0
|
0
|
0
|
0
|
350,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
145,708
|
0
|
0
|
94,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
348,442
|
3,698
|
3,702
|
3,756
|
253,860
|
3,963
|
3,925
|
3,982
|
4,087
|
314,937
|
733
|
748
|
761
|
776
|
791
|
320,805
|
821
|
836
|
851
|
868
|
885
|
901
|
300,918
|
935
|
953
|
971
|
157,481
|
1,008
|
682
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
490,000
|
0
|
789
|
1,194
|
1,206
|
331,855
|
|
財務キャッシュフロー
|
-22,636
|
-23,244
|
-
|
-
|
-903,993
|
-18,092
|
-17,975
|
-18,033
|
-18,141
|
-35,767
|
-17,379
|
-17,342
|
-17,382
|
-18,675
|
-18,682
|
7,239
|
-18,721
|
-21,304
|
-21,304
|
-21,326
|
-21,358
|
-22,647
|
165,392
|
-22,689
|
-22,910
|
-23,993
|
-102,398
|
-24,080
|
-
|
-23,028
|
-23,042
|
-
|
-23,034
|
122,595
|
-23,054
|
-75,631
|
66,384
|
-23,085
|
-23,060
|
-23,060
|
-91,089
|
-23,060
|
-23,068
|
-23,072
|
-23,110
|
-23,110
|
-23,072
|
-23,119
|
-23,123
|
-23,088
|
-34,220
|
-118,516
|
-24,201
|
-23,890
|
-24,295
|
-24,427
|
-181,656
|