|
(単位:%)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
2,412
|
2,429
|
2,373
|
2,536
|
2,770
|
3,518
|
4,163
|
4,209
|
5,175
|
5,411
|
6,835
|
8,459
|
8,992
|
8,532
|
8,766
|
8,561
|
-
|
8,840
|
8,930
|
10,385
|
-
|
10,166
|
9,931
|
9,802
|
-
|
12,373
|
12,340
|
12,393
|
-
|
26,600
|
28,500
|
27,700
|
-
|
28,200
|
28,600
|
28,800
|
-
|
28,700
|
33,200
|
32,700
|
-
|
30,900
|
44,500
|
32,300
|
-
|
34,600
|
32,900
|
28,000
|
29,600
|
27,900
|
28,500
|
26,400
|
26,000
|
25,400
|
23,500
|
23,400
|
23,500
|
|
株式報酬費用
|
2,761
|
2,828
|
2,712
|
2,713
|
2,992
|
2,698
|
2,976
|
2,742
|
2,741
|
2,779
|
2,650
|
3,365
|
3,439
|
3,798
|
3,992
|
4,012
|
4,046
|
5,197
|
4,748
|
4,582
|
3,950
|
4,284
|
3,734
|
3,787
|
3,408
|
7,255
|
4,454
|
4,955
|
6,536
|
6,800
|
8,100
|
6,100
|
5,700
|
6,600
|
24,400
|
10,000
|
10,000
|
10,500
|
11,400
|
10,400
|
10,100
|
9,900
|
12,300
|
11,200
|
11,700
|
6,800
|
8,300
|
4,000
|
4,000
|
5,900
|
5,500
|
2,300
|
4,300
|
1,500
|
4,600
|
4,800
|
5,300
|
|
営業キャッシュフロー
|
4,836
|
38,564
|
15,820
|
18,912
|
46,897
|
-41,986
|
-4,626
|
32,828
|
60,125
|
8,641
|
-29,245
|
10,819
|
78,923
|
-65,873
|
2,503
|
104,759
|
-
|
37,795
|
-2,112
|
26,978
|
-9,174
|
41,671
|
-
|
33,515
|
78,951
|
-991
|
34,582
|
173,973
|
-165,764
|
104,800
|
-35,800
|
-3,100
|
122,100
|
57,800
|
127,900
|
105,200
|
245,100
|
5,100
|
-29,700
|
16,700
|
329,000
|
-37,300
|
-15,600
|
-74,000
|
92,800
|
-184,000
|
-114,400
|
60,000
|
32,100
|
-62,600
|
47,500
|
153,700
|
-79,900
|
-11,200
|
106,400
|
-2,300
|
77,700
|
|
資本的支出
|
-17,358
|
-19,873
|
-22,329
|
-8,592
|
-10,022
|
-12,902
|
-7,679
|
-6,444
|
-20,297
|
-7,601
|
-4,590
|
-4,810
|
-5,221
|
-9,082
|
-10,599
|
-13,950
|
-11,181
|
-18,214
|
-21,032
|
-16,997
|
-20,014
|
-20,304
|
-9,301
|
-12,776
|
-12,447
|
-11,615
|
-13,602
|
-26,058
|
-20,825
|
-21,400
|
-14,100
|
-15,300
|
-36,100
|
-24,200
|
-35,100
|
-45,700
|
-36,000
|
-56,100
|
-67,000
|
-55,200
|
-46,700
|
-32,200
|
-32,100
|
-27,900
|
-23,600
|
-15,100
|
-12,500
|
-12,600
|
-11,400
|
-10,800
|
-4,600
|
-5,800
|
-1,700
|
-3,600
|
-2,900
|
-3,400
|
-3,900
|
|
投資キャッシュフロー
|
-15,809
|
-18,340
|
-8,598
|
-8,592
|
-10,022
|
-12,902
|
-7,679
|
-6,444
|
-44,417
|
-9,354
|
-182,757
|
-4,810
|
-5,221
|
-9,082
|
-10,599
|
-13,950
|
-
|
-18,214
|
-21,032
|
-16,997
|
-20,014
|
-20,304
|
-
|
-12,776
|
-207,551
|
-11,615
|
-10,978
|
-26,058
|
-848,549
|
-21,400
|
-24,100
|
-15,300
|
-36,100
|
-24,200
|
-45,100
|
-45,700
|
-36,000
|
-56,100
|
-67,000
|
-55,200
|
-46,700
|
-32,200
|
-32,100
|
-271,600
|
-45,400
|
-15,100
|
257,700
|
-18,900
|
-11,400
|
-10,800
|
-4,600
|
112,000
|
28,600
|
59,500
|
17,200
|
-3,400
|
-3,900
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
4,449
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81
|
2
|
0
|
32,994
|
145
|
0
|
0
|
-45
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57,500
|
24,400
|
0
|
200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,900
|
9,100
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
716
|
841
|
1,117
|
1,118
|
1,117
|
59,422
|
62,000
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
14,347
|
-2,454
|
-730
|
1,099
|
-784
|
-1,350
|
995
|
-540
|
647
|
7,510
|
192,874
|
1,909
|
402
|
10,996
|
6,405
|
3,076
|
-
|
8,629
|
15,366
|
-44,415
|
1,779
|
-22,707
|
-
|
4,687
|
-34,146
|
-2,125
|
3,168
|
1,677
|
785,980
|
-58,400
|
100,100
|
-19,700
|
-57,900
|
-20,000
|
4,700
|
87,100
|
-2,300
|
-22,200
|
-3,800
|
-5,000
|
-110,000
|
-70,500
|
-30,700
|
229,300
|
353,100
|
-10,500
|
-486,900
|
-43,000
|
4,700
|
40,700
|
-50,900
|
-180,300
|
500
|
-400
|
-6,400
|
-15,900
|
-113,900
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-81,600
|
-14,800
|
103,500
|
-5,700
|
73,800
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-41.9
|
-6.7
|
73.5
|
-2.5
|
49.6
|