|
(単位:千ドル)
|
3Q10
|
1Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
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
|
11,731
|
13,014
|
12,968
|
14,410
|
14,144
|
14,168
|
14,144
|
15,110
|
14,978
|
14,979
|
15,183
|
16,564
|
16,598
|
15,319
|
15,736
|
15,916
|
15,754
|
16,454
|
16,247
|
16,245
|
19,658
|
19,670
|
19,688
|
21,207
|
21,375
|
21,549
|
22,893
|
22,851
|
22,778
|
22,766
|
25,093
|
25,158
|
25,299
|
25,385
|
27,669
|
28,064
|
27,940
|
27,908
|
29,482
|
29,450
|
29,556
|
28,876
|
30,433
|
30,311
|
30,387
|
31,993
|
33,401
|
33,528
|
33,612
|
33,598
|
36,494
|
36,572
|
36,659
|
36,798
|
|
営業キャッシュフロー
|
44,610
|
24,576
|
13,548
|
22,916
|
9,181
|
67,308
|
32,509
|
19,549
|
17,227
|
65,123
|
22,274
|
10,473
|
32,711
|
56,983
|
26,889
|
21,460
|
68,175
|
31,026
|
28,037
|
64,129
|
14,297
|
21,429
|
-
|
28,252
|
21,319
|
69,932
|
20,141
|
23,250
|
84,952
|
40,451
|
4,067
|
15,937
|
76,660
|
21,260
|
29,979
|
37,671
|
111,508
|
52,560
|
54,193
|
35,717
|
109,931
|
43,931
|
20,970
|
16,551
|
105,987
|
74,309
|
26,515
|
94,424
|
101,843
|
68,085
|
38,421
|
48,946
|
167,289
|
47,905
|
|
投資キャッシュフロー
|
-35,938
|
-26,142
|
-31,957
|
-29,920
|
-33,415
|
-37,911
|
-27,685
|
-33,532
|
-33,187
|
-30,119
|
-28,358
|
-25,876
|
-32,565
|
-30,670
|
-35,073
|
-40,922
|
-44,410
|
-57,393
|
-59,985
|
-51,928
|
-52,499
|
-57,577
|
-
|
-70,650
|
-63,250
|
-80,390
|
-59,881
|
-62,055
|
-75,222
|
-78,800
|
-65,270
|
-105,922
|
-91,948
|
-82,929
|
-68,717
|
-75,256
|
-71,561
|
-85,338
|
-68,676
|
-82,231
|
-77,500
|
-107,116
|
-82,082
|
-95,209
|
-102,335
|
-109,793
|
-109,806
|
-104,560
|
-120,511
|
-139,993
|
-109,896
|
-119,417
|
-138,546
|
-152,281
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,119
|
117
|
123
|
1,239
|
125
|
132
|
2,074
|
129
|
152
|
142
|
1,373
|
106
|
99
|
101
|
1,415
|
109
|
69
|
174
|
1,674
|
112
|
105
|
122
|
1,542
|
108
|
90
|
104
|
1,142
|
93
|
104
|
96
|
1,109
|
105
|
112
|
107
|
|
長期借入れによる収入
|
66
|
-
|
43
|
-
|
-
|
0
|
1
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
50
|
0
|
0
|
50,039
|
-216
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
345
|
220
|
1,219
|
431
|
1,214
|
478
|
4,914
|
355
|
2,198
|
505
|
44,190
|
460
|
3,703
|
441
|
338
|
2,216
|
324
|
254
|
2,209
|
402
|
286
|
2,121
|
390
|
10,224
|
2,040
|
235
|
226
|
401,132
|
272
|
3,938
|
197
|
1,096
|
242
|
20,606
|
176
|
1,096
|
250
|
3,831
|
198
|
1,115
|
262
|
3,848
|
214
|
1,119
|
213
|
265
|
206
|
210
|
263
|
210
|
214
|
216
|
249
|
70,224
|
|
財務キャッシュフロー
|
-4,580
|
158
|
-1,100
|
-4,185
|
29,036
|
-33,242
|
16,995
|
102,870
|
-73,049
|
-24,825
|
-15,257
|
9,641
|
7,816
|
-26,534
|
21,908
|
10,666
|
2,545
|
48,408
|
31,896
|
-21,676
|
24,700
|
53,261
|
-
|
-17,621
|
40,863
|
43,285
|
52,915
|
32,995
|
-12,987
|
29,824
|
158,901
|
63,890
|
14,337
|
-7,152
|
78,761
|
19,930
|
33,950
|
-27,963
|
5,682
|
38,892
|
16,781
|
34,768
|
62,526
|
81,883
|
-24,266
|
51,400
|
86,588
|
4,548
|
41,190
|
62,398
|
65,923
|
76,492
|
-3,289
|
80,139
|