|
(単位:千ドル)
|
1Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
1Q25
|
|
減価償却費
|
-
|
-
|
29,466
|
30,131
|
31,815
|
31,998
|
32,331
|
37,934
|
38,244
|
44,103
|
37,551
|
39,014
|
39,808
|
43,534
|
42,575
|
41,028
|
45,462
|
45,286
|
44,331
|
39,131
|
40,868
|
39,320
|
38,812
|
38,134
|
37,404
|
44,050
|
30,219
|
29,843
|
28,602
|
22,098
|
22,119
|
15,431
|
12,945
|
11,659
|
9,806
|
8,685
|
8,624
|
8,118
|
8,042
|
7,367
|
|
株式報酬費用
|
641
|
1,198
|
1,199
|
1,355
|
-
|
1,631
|
1,692
|
1,328
|
935
|
1,432
|
996
|
1,060
|
403
|
792
|
1,199
|
737
|
1,956
|
2,024
|
2,163
|
-41
|
3,459
|
2,719
|
2,462
|
3,266
|
2,781
|
2,426
|
-
|
-
|
2,786
|
-
|
-
|
2,247
|
-
|
-
|
1,578
|
-
|
-
|
3,622
|
-
|
3,015
|
|
営業キャッシュフロー
|
22,665
|
91,251
|
-
|
-
|
-
|
-
|
-
|
11,882
|
-
|
-
|
-52,052
|
-
|
-
|
-148,390
|
-
|
-
|
-84,035
|
-
|
-
|
-99,048
|
-
|
-
|
-65,714
|
-
|
-
|
5,018
|
-
|
-
|
-197,533
|
-
|
-
|
-149,514
|
-
|
-
|
-93,030
|
-
|
-
|
-63,724
|
-
|
-104,527
|
|
投資キャッシュフロー
|
-349,958
|
-13,696
|
-
|
-
|
-
|
-
|
-
|
-74,368
|
-
|
-
|
-83,327
|
-
|
-
|
-23,448
|
-
|
-
|
-11,766
|
-
|
-
|
-10,734
|
-
|
-
|
-11,536
|
-
|
-
|
-10,660
|
-
|
-
|
-6,931
|
-
|
-
|
156,816
|
-
|
-
|
-5,366
|
-
|
-
|
-14,764
|
-
|
-7,600
|
|
配当金の支払額
|
668
|
981
|
-
|
-
|
-
|
-
|
-
|
2,069
|
-
|
-
|
2,056
|
-
|
-
|
1,971
|
-
|
-
|
1,981
|
-
|
-
|
1,984
|
-
|
-
|
1,988
|
-
|
-
|
1,998
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51,043
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
740,705
|
50,000
|
-
|
-
|
-
|
-
|
-
|
25,000
|
-
|
-
|
323,505
|
-
|
-
|
98,932
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
19,046
|
-
|
-
|
5,600
|
-
|
-
|
6,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
-
|
-
|
|
財務キャッシュフロー
|
206,319
|
-80,785
|
-
|
-
|
-
|
-
|
-
|
48,706
|
-
|
-
|
131,008
|
-
|
-
|
177,227
|
-
|
-
|
106,976
|
-
|
-
|
76,253
|
-
|
-
|
75,886
|
-
|
-
|
-58,117
|
-
|
-
|
-250,919
|
-
|
-
|
-360,513
|
-
|
-
|
-4,432
|
-
|
-
|
-2,239
|
-
|
-126,521
|