|
(単位:千ドル)
|
1Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
18,925
|
15,838
|
16,631
|
17,221
|
21,419
|
19,721
|
16,641
|
21,500
|
21,120
|
21,649
|
20,751
|
22,400
|
22,670
|
21,605
|
24,666
|
22,212
|
20,278
|
24,783
|
26,213
|
27,147
|
40,407
|
38,163
|
35,391
|
40,102
|
39,519
|
40,164
|
39,851
|
39,692
|
42,008
|
39,679
|
42,316
|
42,551
|
38,807
|
39,368
|
42,330
|
38,714
|
40,096
|
51,228
|
45,396
|
46,300
|
47,945
|
41,296
|
48,028
|
50,611
|
47,988
|
43,989
|
37,761
|
49,196
|
46,328
|
38,412
|
40,106
|
40,090
|
38,765
|
35,747
|
36,177
|
33,737
|
32,995
|
31,153
|
32,903
|
80,031
|
|
株式報酬費用
|
1,285
|
-
|
1,484
|
2,198
|
1,868
|
1,494
|
947
|
2,095
|
1,805
|
1,908
|
-107
|
1,613
|
146
|
-470
|
1,291
|
2,449
|
375
|
836
|
1,481
|
4,227
|
1,222
|
2,340
|
2,250
|
4,144
|
2,299
|
315
|
3,225
|
2,373
|
2,022
|
1,563
|
2,321
|
2,444
|
1,626
|
1,440
|
1,107
|
2,101
|
1,538
|
4,644
|
833
|
1,493
|
1,399
|
1,344
|
1,494
|
1,503
|
2,124
|
3,039
|
2,090
|
1,779
|
2,636
|
1,943
|
2,763
|
2,354
|
2,988
|
3,348
|
2,977
|
2,579
|
3,198
|
2,713
|
2,942
|
2,952
|
|
営業キャッシュフロー
|
34,234
|
-
|
44,606
|
46,174
|
29,262
|
47,466
|
39,262
|
53,542
|
10,883
|
68,088
|
40,117
|
35,487
|
34,719
|
44,880
|
32,116
|
52,458
|
29,816
|
65,920
|
43,905
|
2,491
|
52,105
|
66,051
|
49,212
|
55,132
|
69,663
|
76,099
|
-
|
71,609
|
75,625
|
104,575
|
77,015
|
44,637
|
58,831
|
77,441
|
72,257
|
71,239
|
78,257
|
99,699
|
91,557
|
94,152
|
99,912
|
92,234
|
120,853
|
129,885
|
101,133
|
91,444
|
94,990
|
101,026
|
108,655
|
107,927
|
98,122
|
101,088
|
138,284
|
113,515
|
136,651
|
141,053
|
136,369
|
152,802
|
173,970
|
241,705
|
|
投資キャッシュフロー
|
-24,257
|
-
|
-30,424
|
4,344
|
-147,812
|
-44,837
|
-83,051
|
-119,934
|
-95,018
|
-61,947
|
-32,543
|
-48,052
|
-91
|
-31,322
|
-5,336
|
-6,336
|
-32,915
|
-11,161
|
-790
|
-976,109
|
-24,146
|
5,630
|
-14,888
|
-90,309
|
-100,735
|
-11,174
|
-
|
95
|
-189
|
-2,169
|
-8,327
|
-124
|
-3,587
|
-1,074
|
-810
|
496
|
-68,550
|
-37,035
|
-47,770
|
49,657
|
-37,553
|
-33,743
|
-95,098
|
-272,733
|
-37,811
|
234,856
|
-678,628
|
-206,371
|
-197
|
-2,624
|
-6
|
-2
|
23,591
|
-50,932
|
-3,433
|
-46,906
|
-58,295
|
-112,754
|
-985,914
|
-261,596
|
|
長期借入れによる収入
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
33,900
|
3,900
|
173,900
|
114,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
35,000
|
30,000
|
0
|
30,000
|
75,000
|
50,000
|
150,000
|
-
|
-
|
-
|
-
|
75,000
|
75,000
|
100,000
|
75,000
|
75,000
|
100,000
|
100,000
|
50,000
|
0
|
-
|
-
|
-
|
325,000
|
|
財務キャッシュフロー
|
-13,320
|
-
|
-25,798
|
-41,272
|
90,951
|
84,907
|
235,907
|
-7,027
|
462,829
|
-13,769
|
-16,642
|
-13,571
|
-13,238
|
-26,735
|
-13,356
|
-14,247
|
-13,184
|
-14,659
|
-15,494
|
335,079
|
-14,669
|
-66,418
|
-40,554
|
51,586
|
-17,982
|
-60,823
|
-
|
-69,156
|
-65,699
|
-91,162
|
-89,314
|
-16,185
|
-15,786
|
-16,907
|
-167,968
|
-69,240
|
-51,173
|
-49,453
|
181,626
|
-49,821
|
-93,616
|
-70,090
|
-170,099
|
77,140
|
-23,166
|
-123,526
|
425,259
|
101,693
|
-100,228
|
-125,962
|
-101,372
|
-99,820
|
-128,092
|
-126,301
|
-79,568
|
-26,531
|
-32,812
|
-32,628
|
736,613
|
80,761
|