|
(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
|
|
減価償却費
|
5,890
|
6,602
|
6,649
|
7,017
|
7,070
|
8,336
|
8,881
|
9,176
|
9,755
|
12,584
|
13,364
|
14,257
|
15,364
|
15,448
|
17,634
|
16,874
|
18,059
|
18,390
|
20,933
|
21,821
|
23,102
|
22,503
|
23,058
|
23,645
|
24,627
|
24,926
|
25,217
|
25,331
|
25,335
|
24,955
|
24,761
|
24,443
|
24,163
|
24,192
|
24,278
|
24,114
|
24,649
|
24,690
|
23,040
|
23,507
|
22,854
|
23,528
|
23,762
|
24,350
|
24,332
|
25,050
|
25,104
|
25,126
|
27,050
|
26,947
|
26,269
|
26,331
|
25,918
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-597
|
1,942
|
762
|
747
|
736
|
969
|
983
|
972
|
882
|
1,303
|
1,305
|
1,194
|
1,082
|
1,486
|
1,082
|
1,266
|
1,217
|
1,656
|
1,662
|
1,655
|
1,428
|
1,991
|
1,996
|
1,977
|
1,651
|
2,239
|
2,234
|
2,443
|
1,856
|
2,168
|
2,341
|
2,549
|
2,063
|
3,233
|
2,567
|
3,167
|
2,572
|
3,028
|
3,221
|
3,128
|
2,927
|
3,430
|
3,225
|
3,130
|
2,787
|
3,283
|
3,532
|
|
営業キャッシュフロー
|
7,270
|
3,462
|
4,114
|
5,766
|
9,316
|
5,524
|
4,413
|
13,329
|
15,600
|
4,408
|
16,267
|
13,174
|
23,001
|
12,764
|
28,713
|
14,312
|
31,570
|
12,322
|
35,513
|
21,325
|
41,671
|
16,173
|
39,613
|
24,195
|
39,526
|
24,961
|
44,423
|
22,489
|
43,742
|
20,264
|
40,190
|
22,191
|
48,854
|
20,804
|
40,707
|
8,259
|
43,960
|
13,734
|
43,550
|
23,190
|
48,424
|
21,168
|
47,771
|
29,709
|
55,561
|
15,982
|
44,447
|
28,725
|
51,086
|
23,220
|
42,723
|
22,360
|
56,587
|
|
投資キャッシュフロー
|
-111,810
|
-19,876
|
-38,804
|
-52,145
|
-35,157
|
-135,472
|
-34,450
|
-142,087
|
-63,322
|
-105,120
|
-71,284
|
-241,365
|
-14,146
|
-73,062
|
-101,115
|
-32,547
|
-117,879
|
-85,574
|
-9,660
|
-194,444
|
-39,761
|
-81,225
|
-97,524
|
-94,841
|
-51,474
|
-78,768
|
-27,778
|
-32,560
|
14,361
|
-10,078
|
5,926
|
-8,484
|
19,874
|
-4,914
|
-11,555
|
19
|
-5,283
|
-11,655
|
-7,445
|
10,524
|
1,293
|
-108,017
|
-17,009
|
-72,226
|
-41,992
|
-13,465
|
-8,004
|
-10,583
|
-13,904
|
-38,300
|
-15,718
|
-73,964
|
52,070
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
280
|
0
|
0
|
125
|
574
|
0
|
13
|
43
|
1,307
|
0
|
9
|
1
|
1,351
|
0
|
17
|
0
|
1,571
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,846
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
97,470
|
42,469
|
11,110
|
45,792
|
39,174
|
111,150
|
32,236
|
128,257
|
51,161
|
98,796
|
59,861
|
224,963
|
-7,398
|
60,075
|
73,312
|
14,093
|
85,721
|
75,143
|
-19,710
|
175,667
|
-8,998
|
67,730
|
64,216
|
62,624
|
10,613
|
55,287
|
-18,600
|
7,439
|
-65,824
|
-7,394
|
-42,371
|
-15,859
|
-69,129
|
-19,073
|
30,318
|
79,852
|
-131,287
|
-55,891
|
-35,749
|
6,305
|
-3,259
|
8,743
|
-25,772
|
29,526
|
-11,495
|
-4,494
|
-30,234
|
-24,445
|
162,965
|
-184,014
|
-31,262
|
49,557
|
-49,433
|