|
(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
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,819
|
11,211
|
11,526
|
11,073
|
11,424
|
10,903
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37
|
44
|
46
|
50
|
64
|
94
|
|
営業キャッシュフロー
|
31,403
|
-116,560
|
37,163
|
89,876
|
58,580
|
-104,713
|
45,519
|
31,590
|
34,533
|
-81,958
|
59,984
|
45,490
|
33,456
|
-110,123
|
58,162
|
37,937
|
45,854
|
-102,722
|
-
|
51,623
|
19,749
|
-48,170
|
18,712
|
34,033
|
20,416
|
-
|
-8,958
|
13,561
|
86,950
|
-20,231
|
-20,289
|
50,686
|
37,843
|
26,755
|
50,722
|
11,997
|
100,321
|
-13,316
|
16,085
|
21,620
|
-71,587
|
38,882
|
-22,815
|
-110,806
|
-55,859
|
25,024
|
-51,303
|
-101,847
|
50,332
|
75,536
|
117,732
|
53,696
|
29,345
|
31,114
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-7,377
|
-11,545
|
-10,462
|
-9,856
|
-10,150
|
-7,260
|
-9,776
|
-6,696
|
-31,209
|
-18,005
|
-19,230
|
-8,091
|
-12,846
|
-13,221
|
-15,013
|
-8,203
|
-19,234
|
-14,637
|
-22,638
|
-14,744
|
-11,708
|
-5,391
|
-12,073
|
-5,584
|
-9,074
|
-11,288
|
-7,548
|
-8,202
|
|
投資キャッシュフロー
|
-5,420
|
-3,650
|
-3,745
|
-23,568
|
-9,512
|
7,501
|
-1,742
|
-7,264
|
-3,493
|
-3,949
|
-3,620
|
-7,388
|
-26,103
|
-6,600
|
-2,511
|
-6,904
|
-1,676
|
-1,280
|
-
|
-17,609
|
-6,365
|
-8,140
|
-8,761
|
-8,446
|
-21,361
|
-
|
-7,326
|
-11,311
|
-75
|
-188
|
54,770
|
12,495
|
-3,378
|
-2,665
|
-19,463
|
-17,651
|
-18,316
|
-7,980
|
58,911
|
-11,821
|
-11,764
|
-8,079
|
-15,284
|
-14,542
|
-21,670
|
-11,671
|
-7,215
|
-4,970
|
-13,377
|
-6,539
|
-8,962
|
-11,173
|
-7,402
|
-7,977
|
|
配当金の支払額
|
12
|
0
|
0
|
11
|
12
|
0
|
0
|
11
|
12
|
0
|
0
|
11
|
12
|
0
|
0
|
11
|
12
|
0
|
0
|
11
|
12
|
0
|
0
|
11
|
12
|
0
|
0
|
11
|
12
|
0
|
0
|
11
|
12
|
0
|
0
|
11
|
-
|
-
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
650
|
445
|
27,420
|
583
|
1,321
|
271
|
289
|
114
|
0
|
7,157
|
2,044
|
0
|
24,305
|
703
|
933
|
445
|
4,171
|
458
|
563
|
820
|
966
|
0
|
2,696
|
746
|
1,116
|
-
|
-
|
3,761
|
2,617
|
2,744
|
5,836
|
2,874
|
1,219
|
-
|
-
|
991
|
4,552
|
12,757
|
10,470
|
15,923
|
21,069
|
4,217
|
2,177
|
17,467
|
7,489
|
6,640
|
3,351
|
814
|
3,774
|
1,083
|
2,783
|
|
長期借入れによる収入
|
61,477
|
170,792
|
126,340
|
58,747
|
30,680
|
218,785
|
239,664
|
69,159
|
77,998
|
183,825
|
100,225
|
31,924
|
51,186
|
148,046
|
127,149
|
58,129
|
17,584
|
137,179
|
146,469
|
54,700
|
61,745
|
121,999
|
227,739
|
95,348
|
118,172
|
164,690
|
155,868
|
93,644
|
89,546
|
147,758
|
181,798
|
85,279
|
93,600
|
133,302
|
174,151
|
93,045
|
91,896
|
156,952
|
219,333
|
21,539
|
94,469
|
162,098
|
209,505
|
290,451
|
283,390
|
314,460
|
236,853
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
83,580
|
50,363
|
159,118
|
122,705
|
76,606
|
87,597
|
289,219
|
90,625
|
116,858
|
90,091
|
156,733
|
81,960
|
46,735
|
26,410
|
174,965
|
80,752
|
53,844
|
30,681
|
154,346
|
94,511
|
70,252
|
66,361
|
237,964
|
116,917
|
112,489
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
118,272
|
148,748
|
198,079
|
77,679
|
164,510
|
129,739
|
292,936
|
22,532
|
44,782
|
181,069
|
152,040
|
141,195
|
199,787
|
323,261
|
158,846
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-22,007
|
121,559
|
-32,287
|
-68,106
|
-46,314
|
103,838
|
-50,070
|
-22,729
|
-39,075
|
97,906
|
-56,552
|
-42,143
|
-10,088
|
119,656
|
-46,682
|
-43,431
|
-46,860
|
105,473
|
-
|
-44,441
|
-9,499
|
53,947
|
-9,815
|
-23,855
|
4,731
|
-
|
14,466
|
-270
|
-89,351
|
20,588
|
-34,448
|
-64,529
|
-29,044
|
-23,351
|
-35,041
|
2,498
|
-81,100
|
24,502
|
-75,660
|
-9,802
|
34,777
|
-31,052
|
39,431
|
125,999
|
77,158
|
-13,318
|
58,308
|
109,155
|
-35,833
|
-64,905
|
-112,926
|
-80,841
|
-15,881
|
-7,957
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69,952
|
108,658
|
42,408
|
21,797
|
22,912
|