|
(単位:%)
|
1Q11
|
2Q11
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
14,918
|
15,560
|
14,798
|
15,215
|
15,574
|
15,322
|
15,318
|
14,951
|
16,026
|
16,870
|
15,631
|
15,763
|
16,267
|
16,900
|
17,078
|
16,918
|
18,129
|
19,270
|
18,056
|
18,843
|
18,600
|
18,000
|
19,300
|
19,000
|
18,900
|
18,400
|
18,500
|
19,400
|
18,900
|
19,000
|
19,500
|
19,300
|
19,300
|
19,900
|
20,600
|
21,300
|
21,200
|
21,600
|
21,800
|
23,300
|
23,300
|
23,800
|
24,900
|
23,800
|
23,700
|
23,500
|
22,800
|
22,400
|
22,400
|
22,500
|
25,000
|
24,300
|
24,600
|
24,600
|
24,900
|
25,500
|
25,000
|
24,600
|
24,400
|
24,300
|
24,600
|
|
株式報酬費用
|
1,461
|
4,628
|
1,471
|
1,674
|
1,690
|
4,750
|
2,184
|
1,929
|
1,476
|
4,742
|
1,145
|
1,785
|
1,936
|
5,201
|
2,337
|
2,166
|
1,642
|
6,035
|
1,561
|
1,456
|
1,500
|
3,800
|
700
|
1,300
|
1,500
|
4,300
|
1,700
|
1,600
|
6,700
|
2,900
|
3,700
|
3,400
|
6,900
|
3,700
|
3,200
|
1,200
|
6,600
|
3,600
|
1,400
|
6,300
|
3,900
|
1,400
|
2,600
|
9,000
|
4,400
|
3,600
|
3,400
|
9,700
|
4,000
|
3,400
|
3,300
|
10,500
|
4,000
|
3,800
|
3,700
|
12,200
|
4,200
|
3,700
|
3,900
|
11,400
|
4,600
|
|
営業キャッシュフロー
|
62,763
|
30,297
|
75,483
|
77,512
|
57,686
|
44,512
|
80,203
|
77,311
|
64,063
|
45,117
|
108,209
|
98,534
|
98,919
|
-
|
78,501
|
87,733
|
49,330
|
36,079
|
75,958
|
51,476
|
57,900
|
51,400
|
92,600
|
-
|
99,700
|
64,600
|
59,800
|
-
|
63,900
|
45,900
|
48,900
|
104,200
|
63,300
|
79,500
|
80,400
|
122,600
|
86,100
|
90,700
|
88,400
|
128,900
|
73,400
|
103,300
|
96,300
|
42,900
|
36,900
|
64,100
|
108,900
|
118,200
|
102,300
|
133,200
|
190,800
|
138,000
|
87,000
|
141,500
|
126,000
|
72,900
|
90,400
|
87,700
|
167,800
|
125,400
|
33,000
|
|
資本的支出
|
-10,048
|
-14,003
|
-18,349
|
-18,233
|
-18,491
|
-17,858
|
-21,638
|
-20,152
|
-21,404
|
-30,349
|
-17,672
|
-25,470
|
-20,530
|
-22,318
|
-23,198
|
-31,164
|
-26,957
|
-24,012
|
-21,632
|
-21,138
|
-21,500
|
-21,300
|
-16,600
|
-13,500
|
-12,400
|
-12,600
|
-16,200
|
-24,700
|
-19,900
|
-25,900
|
-27,300
|
-24,400
|
-28,200
|
-38,900
|
-45,300
|
-38,300
|
-37,100
|
-42,600
|
-26,500
|
-18,800
|
-11,600
|
-9,800
|
-18,800
|
-18,300
|
-15,200
|
-23,300
|
-28,700
|
-28,100
|
-29,500
|
-35,200
|
-25,700
|
-23,200
|
-21,300
|
-21,300
|
-19,800
|
-25,000
|
-18,900
|
-14,700
|
-20,300
|
-14,200
|
-15,000
|
|
投資キャッシュフロー
|
-10,048
|
-76,884
|
-19,960
|
50,534
|
-18,491
|
-111,313
|
-48,113
|
1,449
|
-8,536
|
-11,967
|
-18,141
|
-57,667
|
-53,932
|
-
|
-71,533
|
-10,391
|
-79,050
|
18,904
|
-21,632
|
-29,950
|
-16,400
|
-21,300
|
-6,600
|
-
|
-23,300
|
-12,600
|
-16,200
|
-
|
-19,100
|
-25,900
|
-27,300
|
-23,100
|
-124,200
|
-38,900
|
-45,300
|
-38,000
|
-37,100
|
-42,600
|
-26,500
|
-18,800
|
-11,600
|
-9,800
|
-18,100
|
-18,300
|
-64,200
|
-23,300
|
-48,200
|
-28,100
|
-29,500
|
-97,500
|
-172,200
|
-23,200
|
-21,300
|
-23,300
|
-19,100
|
-96,000
|
-19,100
|
-14,700
|
-20,600
|
-3,400
|
-15,000
|
|
自己株式の取得による支出
|
6,491
|
0
|
36,610
|
65,828
|
73,558
|
0
|
9,015
|
47,660
|
50,731
|
10,244
|
0
|
41,597
|
12,132
|
54,199
|
99,540
|
113,524
|
134,318
|
39,895
|
26,954
|
55,100
|
68,000
|
0
|
0
|
16,300
|
41,400
|
10,400
|
58,600
|
30,000
|
42,600
|
20,300
|
44,800
|
14,300
|
80,900
|
21,100
|
2,400
|
24,800
|
65,000
|
0
|
29,300
|
15,600
|
30,700
|
32,400
|
63,500
|
102,900
|
12,700
|
38,100
|
16,900
|
45,700
|
69,500
|
4,100
|
22,500
|
53,300
|
33,300
|
27,200
|
48,900
|
74,400
|
7,200
|
190,600
|
59,300
|
91,500
|
19,700
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
125,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
105,000
|
35,000
|
25,000
|
32,700
|
135,000
|
10,000
|
0
|
10,000
|
122,900
|
-200
|
140,000
|
-
|
-
|
-
|
-
|
124,500
|
49,800
|
75,000
|
40,000
|
-
|
-
|
40,000
|
109,200
|
35,000
|
0
|
84,700
|
0
|
55,000
|
0
|
135,000
|
198,100
|
40,000
|
0
|
|
長期借入金の返済による支出
|
5,154
|
140
|
7,908
|
151
|
149
|
45,768
|
167
|
121
|
126
|
761
|
206
|
260
|
312
|
80,353
|
921
|
312
|
936
|
368
|
2,063
|
794
|
300
|
400
|
400
|
300
|
300
|
200
|
200
|
81,000
|
35,200
|
25,000
|
5,100
|
207,100
|
14,500
|
10,100
|
200
|
21,100
|
111,100
|
0
|
0
|
40,000
|
85,000
|
40,000
|
5,400
|
35,000
|
40,000
|
15,000
|
0
|
40,000
|
25,000
|
70,000
|
84,600
|
73,800
|
14,900
|
140,100
|
0
|
-
|
-
|
45,000
|
200,000
|
-
|
-
|
|
財務キャッシュフロー
|
-26,352
|
-1,377
|
-24,628
|
-114,995
|
-856
|
-44,225
|
-25,291
|
-33,028
|
-81,623
|
-26,669
|
-39,876
|
-75,800
|
-24,405
|
-
|
-33,971
|
-14,516
|
-64,805
|
-5,693
|
-59,818
|
-48,718
|
-32,300
|
-1,700
|
-67,500
|
-
|
-55,200
|
-16,300
|
-46,200
|
-
|
-1,900
|
-20,700
|
-61,500
|
-184,700
|
61,300
|
-55,300
|
-19,700
|
-109,600
|
-14,700
|
-48,300
|
59,300
|
-78,900
|
-131,700
|
-84,900
|
-67,800
|
-45,500
|
-200
|
-37,100
|
-31,400
|
-112,800
|
-64,000
|
-27,300
|
-18,100
|
-78,900
|
-92,800
|
-85,800
|
-98,400
|
9,800
|
-98,300
|
-86,900
|
-146,300
|
-93,100
|
-38,400
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71,500
|
73,000
|
147,500
|
111,200
|
18,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.2
|
7.8
|
15.0
|
11.9
|
2.0
|