|
(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
|
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
|
15,301
|
15,361
|
15,666
|
15,626
|
16,724
|
17,006
|
16,745
|
17,084
|
20,087
|
17,901
|
18,008
|
17,727
|
17,463
|
18,011
|
18,109
|
18,495
|
13,713
|
14,881
|
15,217
|
7,167
|
14,627
|
13,921
|
13,831
|
14,146
|
29,232
|
21,012
|
11,723
|
21,309
|
18,944
|
19,578
|
18,413
|
-
|
17,647
|
19,239
|
18,424
|
18,405
|
19,241
|
20,526
|
20,245
|
19,547
|
22,735
|
30,583
|
31,096
|
25,028
|
23,980
|
26,104
|
26,650
|
24,645
|
24,970
|
26,907
|
27,305
|
26,009
|
26,380
|
27,954
|
27,971
|
27,454
|
29,434
|
29,785
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,763
|
-88
|
260
|
280
|
66
|
539
|
786
|
865
|
262
|
603
|
563
|
-1,422
|
376
|
375
|
373
|
463
|
114
|
164
|
416
|
-
|
872
|
453
|
465
|
502
|
554
|
585
|
810
|
677
|
601
|
599
|
719
|
480
|
709
|
707
|
1,519
|
590
|
603
|
583
|
749
|
732
|
764
|
769
|
858
|
833
|
873
|
881
|
|
営業キャッシュフロー
|
10,345
|
13,865
|
20,218
|
20,709
|
13,744
|
21,230
|
20,270
|
22,474
|
17,284
|
18,897
|
23,923
|
32,410
|
23,385
|
28,836
|
28,553
|
33,405
|
24,782
|
9,536
|
12,621
|
19,554
|
15,755
|
19,633
|
20,311
|
18,231
|
15,828
|
11,104
|
15,052
|
6,051
|
14,724
|
20,922
|
6,292
|
-
|
24,428
|
17,982
|
6,235
|
19,041
|
21,982
|
13,970
|
14,955
|
15,619
|
25,781
|
27,673
|
11,598
|
22,893
|
34,482
|
23,018
|
21,804
|
23,757
|
31,859
|
12,100
|
24,403
|
22,861
|
32,319
|
18,665
|
25,429
|
25,265
|
35,052
|
12,707
|
|
投資キャッシュフロー
|
-11,881
|
-54,443
|
-22,654
|
-39,287
|
-54,431
|
-21,151
|
-20,361
|
-38,199
|
-13,955
|
-27,687
|
-47,135
|
-33,057
|
-52,299
|
-55,211
|
-52,735
|
-16,162
|
-45,452
|
252,769
|
-30,576
|
-42,489
|
-2,407
|
17,916
|
65,882
|
120,872
|
-44,544
|
-50,568
|
215,224
|
-15,923
|
43,918
|
-
|
-25,521
|
-70,148
|
-48,388
|
81,625
|
-31,945
|
1,256
|
-117,883
|
-16,393
|
-85,035
|
44,243
|
-148,099
|
-78,334
|
-12,731
|
-10,816
|
-113,593
|
-22,954
|
131,184
|
-13,938
|
68,125
|
-65,162
|
-9,032
|
-19,384
|
-12,044
|
-10,256
|
-4,885
|
-159,583
|
57,448
|
80,151
|
|
自己株式の取得による支出
|
7
|
1
|
5
|
1
|
6
|
9
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,069
|
0
|
-
|
-
|
-
|
-
|
3,936
|
2,317
|
882
|
2,800
|
615
|
-8,200
|
8,815
|
-
|
17,408
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28,700
|
1,022
|
5,696
|
0
|
4,821
|
4,703
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
|
長期借入れによる収入
|
21,445
|
49,300
|
13,450
|
33,400
|
35,450
|
21,580
|
0
|
28,200
|
4,100
|
27,983
|
8,650
|
9,600
|
25,000
|
18,500
|
35,375
|
11,874
|
23,123
|
69,596
|
2,883
|
47,972
|
905
|
208
|
83,037
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
14,286
|
25,017
|
14,358
|
23,428
|
15,984
|
52,400
|
15,975
|
20,617
|
22,916
|
37,220
|
21,296
|
20,435
|
18,090
|
22,832
|
42,276
|
44,424
|
35,594
|
170,239
|
12,431
|
16,621
|
13,127
|
40,081
|
189,704
|
52,224
|
25,273
|
26,460
|
102,828
|
43,759
|
46,150
|
-
|
13,503
|
28,464
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,529
|
1,596
|
1,855
|
5,880
|
1,906
|
12,096
|
26,974
|
55,800
|
|
財務キャッシュフロー
|
-2,348
|
35,968
|
5,241
|
23,065
|
37,700
|
47,177
|
-21,865
|
47,556
|
-4,269
|
-15,676
|
7,979
|
-5,580
|
42,267
|
18,754
|
23,331
|
-20,421
|
16,470
|
-251,942
|
9,939
|
42,516
|
-25,608
|
-23,258
|
-97,923
|
-167,283
|
23,698
|
58,127
|
-250,074
|
-903
|
-54,394
|
-
|
28,121
|
54,840
|
15,113
|
-65,329
|
8,275
|
6,270
|
59,655
|
-9,270
|
75,196
|
-58,650
|
131,872
|
66,094
|
-21,770
|
-12,729
|
80,415
|
-4,547
|
-107,037
|
-57,350
|
-58,098
|
10,134
|
-10,892
|
-1,813
|
-18,440
|
-12,527
|
-15,613
|
134,451
|
-44,854
|
-143,046
|