|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,283
|
6,372
|
5,892
|
5,870
|
5,500
|
5,600
|
5,600
|
1,700
|
3,800
|
4,100
|
12,800
|
6,900
|
6,600
|
6,300
|
6,600
|
6,700
|
6,600
|
6,400
|
6,400
|
7,000
|
7,000
|
6,600
|
6,800
|
6,700
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,220
|
1,566
|
1,792
|
2,082
|
2,200
|
1,600
|
2,200
|
2,400
|
2,100
|
2,300
|
2,300
|
2,200
|
2,000
|
2,500
|
2,600
|
2,400
|
2,500
|
2,600
|
2,200
|
2,600
|
2,600
|
2,600
|
2,400
|
2,600
|
|
営業キャッシュフロー
|
25,399
|
39,829
|
50,715
|
44,021
|
55,498
|
52,614
|
34,417
|
50,910
|
65,597
|
55,012
|
53,085
|
55,031
|
57,529
|
56,288
|
67,302
|
31,008
|
61,167
|
77,126
|
35,411
|
48,978
|
45,903
|
72,798
|
82,751
|
19,382
|
72,126
|
79,183
|
66,165
|
-16,586
|
124,803
|
-26,967
|
109,400
|
-79,663
|
87,431
|
78,158
|
102,235
|
-8,030
|
142,000
|
-25,400
|
61,500
|
26,800
|
95,700
|
-15,700
|
35,800
|
55,700
|
86,400
|
67,500
|
45,300
|
102,900
|
74,500
|
40,200
|
143,900
|
193,500
|
140,800
|
131,300
|
151,200
|
129,900
|
|
投資キャッシュフロー
|
-93,377
|
-114,092
|
-47,952
|
-74,747
|
-104,294
|
-127,805
|
-110,180
|
-127,238
|
-100,425
|
-260,483
|
-71,248
|
-169,946
|
-225,091
|
-99,230
|
-80,671
|
-73,729
|
-89,569
|
-46,218
|
-81,215
|
-102,265
|
-95,662
|
-84,285
|
-99,402
|
-41,230
|
-33,704
|
-78,697
|
-71,405
|
-2,693
|
-146,189
|
169,388
|
-88,839
|
121,582
|
-139,995
|
-54,977
|
-173,896
|
-37,889
|
-239,500
|
-103,600
|
-7,900
|
49,000
|
-217,700
|
-78,400
|
200
|
81,300
|
-95,300
|
50,700
|
-41,000
|
-21,800
|
-59,500
|
-27,700
|
-44,200
|
-4,400
|
-35,100
|
-36,900
|
-162,600
|
-17,500
|
|
自己株式の取得による支出
|
-
|
-
|
3,337
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-800
|
|
財務キャッシュフロー
|
70,414
|
40,958
|
25,168
|
26,838
|
59,221
|
48,452
|
110,478
|
64,313
|
42,720
|
177,887
|
34,889
|
124,703
|
164,051
|
13,425
|
45,625
|
44,803
|
32,304
|
4,037
|
45,782
|
56,471
|
12,813
|
1,410
|
7,337
|
22,783
|
-22,098
|
-16,190
|
3,424
|
24,754
|
16,761
|
-142,086
|
11,172
|
-55,760
|
68,303
|
17,962
|
54,746
|
2,767
|
114,600
|
119,000
|
-42,800
|
17,700
|
37,400
|
95,100
|
-49,900
|
-130,400
|
-6,500
|
-122,500
|
7,100
|
-85,900
|
-24,300
|
-18,300
|
-74,500
|
-190,800
|
-113,500
|
-83,800
|
273,000
|
-387,400
|