|
(単位:千ドル)
|
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
|
28,027
|
27,882
|
30,692
|
38,960
|
41,976
|
52,830
|
74,789
|
80,801
|
66,901
|
71,074
|
73,109
|
58,851
|
58,428
|
55,255
|
44,714
|
40,246
|
24,835
|
18,638
|
15,756
|
12,974
|
15,342
|
15,959
|
15,170
|
19,361
|
15,213
|
16,484
|
15,485
|
14,818
|
11,794
|
10,873
|
15,617
|
16,147
|
15,556
|
7,623
|
7,950
|
9,139
|
7,347
|
7,389
|
7,000
|
6,332
|
5,635
|
5,864
|
6,296
|
6,155
|
5,808
|
7,072
|
7,489
|
7,635
|
8,239
|
7,827
|
8,102
|
8,418
|
8,494
|
9,765
|
9,004
|
5,221
|
|
株式報酬費用
|
-
|
-
|
886
|
891
|
1,244
|
1,770
|
1,907
|
792
|
1,541
|
2,127
|
1,690
|
3,260
|
801
|
2,096
|
916
|
595
|
685
|
313
|
277
|
2,909
|
3,337
|
930
|
2,835
|
2,094
|
2,210
|
1,215
|
905
|
1,077
|
966
|
914
|
2,193
|
457
|
-1,112
|
480
|
471
|
49
|
-204
|
934
|
706
|
-389
|
518
|
856
|
850
|
740
|
941
|
1,340
|
1,327
|
1,672
|
1,531
|
1,767
|
1,815
|
1,686
|
1,890
|
1,990
|
2,656
|
1,757
|
|
営業キャッシュフロー
|
34,316
|
25,647
|
34,717
|
42,569
|
62,203
|
10,637
|
107,101
|
47,161
|
97,432
|
79,615
|
135,020
|
44,771
|
113,017
|
25,633
|
97,242
|
-22,509
|
29,855
|
21,706
|
26,683
|
23,644
|
32,373
|
-
|
26,140
|
30,285
|
22,147
|
27,145
|
32,278
|
25,585
|
13,165
|
12,153
|
570
|
21,395
|
13,089
|
29,900
|
20,609
|
10,732
|
15,558
|
20,845
|
18,884
|
7,682
|
9,719
|
20,677
|
18,934
|
15,155
|
90,313
|
4,908
|
18,007
|
28,362
|
7,712
|
15,389
|
15,737
|
12,455
|
25,501
|
23,689
|
13,448
|
-13,438
|
|
投資キャッシュフロー
|
-72,466
|
-111,779
|
-100,630
|
-488,733
|
-132,538
|
-748,794
|
-177,937
|
-134,577
|
-114,803
|
-16,711
|
-153,319
|
-124,725
|
-111,167
|
-38,827
|
-81,414
|
-63,148
|
-58,654
|
-41,770
|
-28,648
|
-23,346
|
-24,758
|
-
|
-35,587
|
-37,358
|
-31,758
|
20,702
|
-32,321
|
-14,575
|
-9,527
|
-9,567
|
66,005
|
-11,596
|
-12,720
|
-14,122
|
-5,220
|
-3,828
|
-4,116
|
-7,459
|
-11,678
|
-6,175
|
-7,847
|
-9,067
|
-14,639
|
-9,972
|
-10,417
|
-10,732
|
-8,816
|
-8,637
|
-23,724
|
-20,853
|
-18,078
|
-19,379
|
-21,497
|
-28,683
|
-6,377
|
197,855
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
59
|
649
|
842
|
231
|
206
|
305
|
124
|
47
|
13
|
52
|
1
|
0
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
-
|
-
|
50,000
|
0
|
-36,749
|
12,952
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
64,600
|
660,000
|
102,450
|
759,000
|
85,000
|
95,000
|
-
|
-
|
15,000
|
66,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
0
|
182,300
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
40,000
|
88,627
|
58,898
|
460,368
|
102,082
|
699,817
|
83,504
|
95,626
|
-1,144
|
-47,892
|
14,356
|
65,794
|
-1,466
|
152,290
|
-82
|
-33
|
249,132
|
199
|
0
|
-
|
-
|
-
|
-4
|
-977
|
-50,459
|
-50,019
|
0
|
-5,882
|
-14,262
|
1,494
|
-102,327
|
-17,207
|
1,200
|
-4,470
|
-15,070
|
-10,061
|
-5,005
|
-15,037
|
-5,012
|
-52
|
-5,066
|
-10,524
|
-10,042
|
-16,127
|
-67,141
|
-5,066
|
-4,669
|
-5,366
|
-1,745
|
2,977
|
1,839
|
6,924
|
-4,004
|
4,994
|
-7,071
|
-123,751
|