|
(単位:%)
|
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
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
7,658
|
7,603
|
7,544
|
7,947
|
7,929
|
8,246
|
8,543
|
9,455
|
8,893
|
9,119
|
9,306
|
9,885
|
9,123
|
10,861
|
10,217
|
10,507
|
11,061
|
11,046
|
11,078
|
11,407
|
11,159
|
11,816
|
12,749
|
13,389
|
13,137
|
13,475
|
13,719
|
13,695
|
13,547
|
13,682
|
13,628
|
13,793
|
13,620
|
13,951
|
15,340
|
15,192
|
15,086
|
15,086
|
17,389
|
16,580
|
17,027
|
17,399
|
17,312
|
17,417
|
18,469
|
19,036
|
19,757
|
21,090
|
22,048
|
23,770
|
23,612
|
24,591
|
29,663
|
30,106
|
30,525
|
|
営業キャッシュフロー
|
6,291
|
34,941
|
43,647
|
13,179
|
-17,805
|
26,558
|
33,847
|
14,938
|
-8,366
|
17,835
|
61,388
|
-
|
37,957
|
30,112
|
68,285
|
58,976
|
154,115
|
146,337
|
32,268
|
49,118
|
-45,447
|
-24,742
|
12,972
|
7,901
|
-21,487
|
86,329
|
81,244
|
54,329
|
21,182
|
6,506
|
66,920
|
20,477
|
-60,678
|
-13,594
|
37,818
|
110,063
|
25,380
|
11,407
|
-24,112
|
8,620
|
36,316
|
105,385
|
172,812
|
171,975
|
361,722
|
156,501
|
163,952
|
213,794
|
117,452
|
122,699
|
571,575
|
413,008
|
278,604
|
94,753
|
103,565
|
|
資本的支出
|
-5,005
|
-7,470
|
-6,585
|
-7,785
|
-7,445
|
-7,462
|
-4,214
|
-7,169
|
-11,455
|
-16,314
|
-13,158
|
-18,261
|
-20,524
|
-22,511
|
-19,074
|
-20,154
|
-15,266
|
-18,762
|
-21,091
|
-21,006
|
-23,895
|
-16,754
|
-14,213
|
-11,795
|
-6,517
|
-3,654
|
-3,468
|
-6,032
|
-9,199
|
-9,773
|
-17,869
|
-31,148
|
-23,670
|
-44,436
|
-26,494
|
-29,578
|
-21,423
|
-21,273
|
-11,233
|
-17,414
|
-20,523
|
-23,229
|
-27,662
|
-32,047
|
-26,459
|
-50,401
|
-30,195
|
-51,147
|
-35,773
|
-29,815
|
-49,807
|
-45,860
|
-45,302
|
-46,832
|
-31,574
|
|
投資キャッシュフロー
|
23,568
|
-22,101
|
-43,122
|
14,606
|
-33,542
|
5,044
|
-45,388
|
-14,452
|
8,312
|
-24,638
|
-46,199
|
-
|
-24,486
|
-22,706
|
-50,104
|
-44,336
|
-69,714
|
-138,690
|
1,041
|
-5,186
|
55,690
|
6,137
|
4,735
|
-10,430
|
23,816
|
-84,249
|
7,472
|
-110,889
|
-2,191
|
-4,322
|
-6,733
|
-34,571
|
39,382
|
-20,736
|
19,625
|
-99,636
|
-18,893
|
-5,268
|
-16,485
|
-9,770
|
-35,055
|
-55,711
|
-59,122
|
-87,581
|
-250,917
|
22,509
|
-151,240
|
-294,148
|
-135,871
|
-111,551
|
-137,704
|
-190,343
|
-409,714
|
163,728
|
-20,490
|
|
配当金の支払額
|
2,435
|
1,050
|
7,760
|
8,692
|
12,439
|
3,134
|
4,784
|
10,167
|
-
|
-
|
8,681
|
14,218
|
10,446
|
9,272
|
12,220
|
16,972
|
15,380
|
47,694
|
36,457
|
21,411
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
17,075
|
4,135
|
7,259
|
13,244
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36,653
|
41,741
|
66,165
|
107,733
|
5,689
|
48,891
|
37,758
|
50,016
|
73,031
|
169,485
|
114,163
|
66,377
|
34,256
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,769
|
-
|
40
|
20
|
1,655
|
-
|
21
|
4
|
1,103
|
-
|
0
|
6
|
979
|
-
|
11
|
10
|
889
|
-
|
826
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
2,762
|
3,727
|
2,726
|
2,726
|
2,726
|
3,022
|
2,726
|
2,726
|
2,726
|
2,927
|
2,231
|
2,861
|
2,625
|
2,576
|
2,525
|
2,507
|
8,310
|
13,780
|
1,530
|
1,670
|
1,530
|
1,530
|
1,638
|
11,812
|
1,208
|
1,211
|
1,243
|
1,187
|
1,323
|
862
|
784
|
785
|
750
|
750
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
0
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,994
|
-4,777
|
-10,393
|
-11,396
|
-15,165
|
-6,156
|
-7,130
|
-12,893
|
-2,507
|
-4,562
|
-10,860
|
-
|
-13,440
|
-12,074
|
-15,031
|
-19,007
|
-23,700
|
-61,985
|
-40,200
|
-23,025
|
-1,643
|
-1,550
|
-3,293
|
-11,812
|
-950
|
-1,215
|
-2,346
|
-1,187
|
-18,398
|
-5,003
|
-9,022
|
-14,029
|
-1,565
|
-808
|
-938
|
-50
|
-878
|
-1,704
|
-71
|
-50
|
-1,156
|
-6,179
|
-36,753
|
-41,780
|
-67,826
|
-107,800
|
-7,372
|
-48,891
|
-37,792
|
-52,519
|
-76,928
|
-219,485
|
-114,181
|
-141,219
|
-60,392
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
521,768
|
367,148
|
233,302
|
47,921
|
71,991
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.8
|
33.3
|
25.3
|
6.2
|
10.8
|