|
(単位:千ドル)
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
3Q12
|
4Q12
|
1Q13
|
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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
57,000
|
59,000
|
65,000
|
56,000
|
55,000
|
59,000
|
57,000
|
63,000
|
60,000
|
62,000
|
-
|
75,000
|
73,000
|
76,000
|
77,000
|
75,000
|
76,000
|
76,000
|
78,000
|
82,000
|
83,000
|
79,000
|
77,000
|
84,000
|
86,000
|
87,000
|
88,000
|
92,000
|
93,000
|
96,000
|
101,000
|
101,000
|
101,000
|
103,000
|
104,000
|
108,000
|
104,000
|
108,000
|
134,000
|
103,000
|
101,000
|
101,000
|
99,000
|
99,000
|
103,000
|
108,000
|
107,000
|
111,000
|
113,000
|
116,000
|
118,000
|
121,000
|
122,000
|
126,000
|
127,000
|
140,000
|
139,000
|
148,000
|
151,000
|
|
営業キャッシュフロー
|
-
|
71,000
|
74,000
|
146,000
|
133,000
|
120,000
|
54,000
|
-
|
44,000
|
165,000
|
-
|
158,000
|
144,000
|
171,000
|
45,000
|
134,000
|
114,000
|
191,000
|
78,000
|
161,000
|
177,000
|
159,000
|
56,000
|
170,000
|
163,000
|
186,000
|
78,000
|
194,000
|
144,000
|
198,000
|
94,000
|
156,000
|
158,000
|
188,000
|
44,000
|
155,000
|
201,000
|
86,000
|
125,000
|
168,000
|
108,000
|
306,000
|
-50,000
|
249,000
|
202,000
|
123,000
|
100,000
|
-39,000
|
182,000
|
188,000
|
89,000
|
175,000
|
189,000
|
244,000
|
170,000
|
231,000
|
336,000
|
403,000
|
148,000
|
|
資本的支出
|
-
|
-120,000
|
-66,000
|
-69,000
|
-69,000
|
-77,000
|
-85,000
|
-
|
-85,000
|
-108,000
|
-
|
-185,000
|
-316,000
|
-323,000
|
-183,000
|
-178,000
|
-135,000
|
-139,000
|
-146,000
|
-131,000
|
-188,000
|
-135,000
|
-130,000
|
-114,000
|
-131,000
|
-124,000
|
-145,000
|
-131,000
|
-135,000
|
-135,000
|
-194,000
|
-150,000
|
-121,000
|
-136,000
|
-199,000
|
-162,000
|
-208,000
|
-179,000
|
-235,000
|
-153,000
|
-173,000
|
-160,000
|
-150,000
|
-167,000
|
-178,000
|
-196,000
|
-225,000
|
-274,000
|
-299,000
|
-358,000
|
-427,000
|
-325,000
|
-298,000
|
-253,000
|
-392,000
|
-359,000
|
-237,000
|
-303,000
|
-290,000
|
|
投資キャッシュフロー
|
-
|
-119,000
|
-66,000
|
-70,000
|
-69,000
|
-75,000
|
-85,000
|
-
|
-85,000
|
-107,000
|
-
|
-179,000
|
-315,000
|
-327,000
|
-173,000
|
-167,000
|
-71,000
|
-139,000
|
-145,000
|
-133,000
|
-186,000
|
-135,000
|
-131,000
|
-113,000
|
-132,000
|
-124,000
|
-145,000
|
-130,000
|
-135,000
|
-13,000
|
-193,000
|
-151,000
|
-120,000
|
-135,000
|
-198,000
|
-157,000
|
-213,000
|
-181,000
|
-236,000
|
-162,000
|
-175,000
|
-165,000
|
-154,000
|
-154,000
|
-180,000
|
-194,000
|
-230,000
|
-276,000
|
-298,000
|
-358,000
|
-426,000
|
-331,000
|
-308,000
|
-261,000
|
-397,000
|
-376,000
|
-233,000
|
-307,000
|
-280,000
|
|
配当金の支払額
|
-
|
20,000
|
20,000
|
20,000
|
19,000
|
20,000
|
20,000
|
-
|
20,000
|
20,000
|
-
|
22,000
|
21,000
|
23,000
|
21,000
|
22,000
|
22,000
|
26,000
|
27,000
|
27,000
|
26,000
|
29,000
|
28,000
|
28,000
|
29,000
|
30,000
|
31,000
|
30,000
|
31,000
|
32,000
|
32,000
|
32,000
|
33,000
|
34,000
|
35,000
|
34,000
|
35,000
|
34,000
|
37,000
|
36,000
|
37,000
|
39,000
|
38,000
|
38,000
|
39,000
|
40,000
|
41,000
|
40,000
|
44,000
|
47,000
|
48,000
|
48,000
|
48,000
|
52,000
|
52,000
|
55,000
|
54,000
|
58,000
|
58,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
18,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
50,000
|
-
|
-
|
180,000
|
100,000
|
75,000
|
70,000
|
0
|
0
|
140,000
|
125,000
|
0
|
25,000
|
0
|
0
|
75,000
|
150,000
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
270,000
|
119,000
|
200,000
|
0
|
230,000
|
-
|
-
|
400,000
|
0
|
-
|
-
|
-
|
-
|
100,000
|
0
|
300,000
|
200,000
|
450,000
|
0
|
0
|
220,000
|
310,000
|
0
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
0
|
0
|
10,000
|
0
|
0
|
63,000
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
120,000
|
267,000
|
55,000
|
0
|
133,000
|
0
|
0
|
0
|
0
|
0
|
50,000
|
100,000
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
50,000
|
98,000
|
0
|
0
|
0
|
140,000
|
0
|
20,000
|
0
|
-
|
-
|
-
|
-
|
260,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
102,000
|
0
|
0
|
68,000
|
|
財務キャッシュフロー
|
-
|
-8,000
|
-11,000
|
-53,000
|
-19,000
|
-20,000
|
-60,000
|
-
|
-103,000
|
-37,000
|
-
|
-22,000
|
204,000
|
156,000
|
158,000
|
-67,000
|
52,000
|
-82,000
|
-21,000
|
-28,000
|
98,000
|
-29,000
|
-7,000
|
-32,000
|
-29,000
|
-6,000
|
17,000
|
-33,000
|
-31,000
|
-33,000
|
18,000
|
-35,000
|
-116,000
|
-53,000
|
173,000
|
2,000
|
285,000
|
45,000
|
115,000
|
-128,000
|
-51,000
|
136,000
|
-38,000
|
-37,000
|
-41,000
|
-2,000
|
277,000
|
162,000
|
117,000
|
204,000
|
295,000
|
327,000
|
-51,000
|
46,000
|
204,000
|
144,000
|
-58,000
|
-15,000
|
71,000
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-222,000
|
-128,000
|
99,000
|
100,000
|
-142,000
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-26.5
|
-13.7
|
12.3
|
10.5
|
-16.0
|