|
(単位:千ドル)
|
3Q11
|
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
|
3,399
|
3,324
|
3,339
|
4,123
|
3,399
|
3,412
|
3,756
|
4,026
|
4,748
|
5,723
|
6,316
|
7,365
|
10,273
|
10,757
|
11,523
|
12,063
|
12,559
|
12,835
|
12,475
|
12,281
|
11,997
|
12,022
|
12,004
|
11,714
|
10,944
|
11,630
|
12,036
|
11,921
|
11,963
|
12,249
|
12,772
|
12,999
|
12,923
|
12,811
|
13,061
|
13,667
|
13,620
|
13,522
|
13,334
|
13,353
|
13,668
|
13,860
|
15,036
|
15,277
|
14,658
|
14,379
|
14,258
|
14,670
|
14,687
|
14,639
|
15,255
|
14,914
|
15,287
|
15,286
|
15,032
|
15,395
|
14,707
|
14,616
|
|
株式報酬費用
|
-
|
393
|
440
|
527
|
517
|
519
|
548
|
532
|
509
|
496
|
585
|
628
|
627
|
631
|
704
|
651
|
747
|
733
|
735
|
760
|
761
|
757
|
787
|
999
|
999
|
999
|
918
|
1,196
|
1,048
|
1,048
|
1,059
|
1,238
|
1,211
|
1,211
|
1,206
|
1,143
|
1,124
|
1,124
|
1,156
|
1,195
|
1,234
|
1,238
|
1,294
|
1,419
|
1,419
|
1,419
|
1,452
|
1,555
|
1,555
|
1,555
|
1,604
|
1,655
|
1,652
|
1,487
|
1,607
|
1,557
|
1,546
|
1,546
|
|
営業キャッシュフロー
|
-
|
585
|
36
|
6,283
|
4,099
|
4,467
|
4,696
|
7,419
|
9,837
|
9,619
|
4,978
|
10,126
|
22,430
|
11,772
|
12,764
|
24,689
|
27,235
|
17,154
|
14,070
|
25,542
|
30,248
|
17,809
|
14,663
|
21,983
|
29,962
|
20,081
|
13,426
|
24,561
|
33,444
|
14,784
|
13,311
|
24,518
|
31,852
|
16,553
|
-2,860
|
-12,880
|
2,990
|
-7,211
|
-12,072
|
9,905
|
20,583
|
10,361
|
-4,175
|
25,888
|
28,813
|
21,009
|
4,751
|
27,990
|
33,581
|
10,120
|
6,891
|
25,178
|
28,817
|
12,939
|
4,190
|
22,062
|
25,574
|
12,252
|
|
投資キャッシュフロー
|
-
|
-37,540
|
12,746
|
4,979
|
1,336
|
-32,097
|
-37,161
|
-45,214
|
-37,244
|
-115,571
|
-3,439
|
-272,576
|
-41,177
|
-135,796
|
-95,987
|
-5,905
|
-76,789
|
-3,682
|
-6,153
|
-4,787
|
-5,204
|
-4,934
|
-4,086
|
-13,039
|
-59,909
|
-83,611
|
-5,928
|
-3,989
|
-30,567
|
-55,917
|
-11,741
|
-2,080
|
-21,875
|
-8,879
|
-12,307
|
-8,167
|
-6,656
|
53,936
|
-7,204
|
-9,427
|
-77,645
|
-7,667
|
-38,091
|
74,004
|
-3,372
|
-2,581
|
-8,100
|
-7,500
|
-5,833
|
-6,680
|
6,326
|
-52,334
|
-6,115
|
22,954
|
22,763
|
13,756
|
-4,100
|
12,946
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
-
|
-
|
7
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
139
|
1,832
|
6,991
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
33,485
|
-8,620
|
-11,581
|
-8,214
|
26,382
|
33,114
|
51,340
|
69,118
|
49,772
|
61
|
268,564
|
73,868
|
72,045
|
84,944
|
-17,507
|
47,536
|
-8,493
|
-16,474
|
-17,926
|
-26,886
|
-14,223
|
-9,926
|
-8,919
|
28,435
|
61,581
|
-5,196
|
-23,415
|
-182
|
34,817
|
-1,366
|
-28,067
|
-10,495
|
-13,886
|
64,556
|
-2,778
|
335
|
-57,687
|
11,185
|
118,455
|
-55,667
|
-2,391
|
38,842
|
-98,549
|
-19,031
|
-7,473
|
-6,054
|
-8,541
|
14,534
|
-7,672
|
-7,466
|
-38,648
|
-19,553
|
-34,894
|
-31,607
|
-36,799
|
-24,313
|
-13,930
|