|
(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
|
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
|
4,902
|
4,929
|
4,874
|
4,871
|
4,458
|
4,531
|
4,850
|
4,959
|
4,689
|
5,036
|
4,932
|
5,191
|
5,101
|
8,679
|
7,825
|
7,519
|
7,972
|
8,761
|
7,546
|
8,105
|
7,997
|
9,167
|
8,492
|
7,720
|
8,084
|
8,677
|
7,885
|
7,823
|
7,843
|
7,969
|
7,028
|
7,125
|
7,635
|
7,830
|
7,803
|
9,245
|
8,840
|
11,060
|
11,892
|
10,718
|
10,970
|
12,588
|
12,693
|
12,827
|
12,694
|
14,315
|
13,267
|
13,397
|
13,194
|
14,152
|
13,232
|
13,174
|
13,038
|
14,130
|
13,119
|
13,331
|
12,902
|
13,569
|
|
株式報酬費用
|
1,169
|
1,211
|
1,356
|
1,114
|
989
|
1,315
|
1,093
|
886
|
1,066
|
1,145
|
1,280
|
1,173
|
1,267
|
1,515
|
1,623
|
1,557
|
1,518
|
1,663
|
1,650
|
1,512
|
1,774
|
1,724
|
1,286
|
1,318
|
1,101
|
968
|
933
|
724
|
955
|
1,673
|
1,903
|
1,779
|
1,765
|
2,280
|
2,396
|
1,993
|
2,393
|
2,965
|
2,871
|
2,606
|
3,005
|
2,291
|
1,507
|
1,144
|
1,555
|
1,899
|
2,487
|
2,393
|
2,364
|
2,231
|
3,046
|
3,047
|
2,479
|
3,629
|
2,998
|
2,785
|
2,312
|
2,295
|
|
営業キャッシュフロー
|
-52,506
|
72,346
|
3,047
|
17,288
|
-49,609
|
70,748
|
5,596
|
7,910
|
-61,704
|
79,534
|
5,742
|
18,967
|
-59,530
|
237,732
|
-41,240
|
-11,229
|
-140,231
|
251,875
|
-34,626
|
-19,345
|
-134,842
|
244,835
|
-48,785
|
-198
|
-122,302
|
236,468
|
-49,593
|
-6,232
|
-109,423
|
249,006
|
-42,578
|
-18,905
|
-112,778
|
274,934
|
-44,814
|
22,075
|
-90,708
|
407,355
|
-98,436
|
-44,921
|
-150,164
|
336,012
|
-147,120
|
-33,539
|
-146,323
|
339,983
|
-120,596
|
42,287
|
-143,884
|
356,644
|
-112,709
|
-5,052
|
-177,241
|
328,548
|
-150,601
|
-27,069
|
-138,974
|
309,883
|
|
資本的支出
|
-3,792
|
-4,897
|
-3,297
|
-5,318
|
-4,453
|
-4,675
|
-5,990
|
-4,926
|
-4,131
|
-5,701
|
-4,626
|
-8,527
|
-4,473
|
-10,454
|
-6,019
|
-11,626
|
-6,224
|
-6,828
|
-6,970
|
-13,916
|
-4,703
|
-8,550
|
-5,500
|
-14,900
|
-4,034
|
-4,830
|
-6,945
|
-17,497
|
-4,907
|
-6,879
|
-5,059
|
-15,715
|
-4,359
|
-6,353
|
-11,570
|
-12,421
|
-6,958
|
-8,750
|
-11,113
|
-28,398
|
-11,122
|
-21,486
|
-15,337
|
-18,463
|
-11,033
|
-12,816
|
-7,502
|
-13,295
|
-6,974
|
-10,833
|
-8,675
|
-12,150
|
-12,075
|
-10,948
|
-9,408
|
-9,032
|
-6,652
|
-7,638
|
|
投資キャッシュフロー
|
3,019
|
-4,628
|
-3,269
|
-8,003
|
-5,722
|
-4,693
|
-8,018
|
-6,097
|
-4,123
|
-7,085
|
-4,117
|
-16,163
|
-4,321
|
-143,082
|
-6,018
|
-10,182
|
-6,224
|
-6,828
|
-6,970
|
-13,916
|
-4,703
|
-8,550
|
-5,500
|
97,055
|
-12,534
|
-4,830
|
-6,945
|
-17,497
|
-4,907
|
-6,879
|
-5,059
|
-15,715
|
-24,859
|
-7,354
|
-11,745
|
-12,421
|
-258,226
|
-9,710
|
-11,079
|
-28,902
|
-11,122
|
-42,272
|
-16,656
|
-19,638
|
-11,033
|
-12,816
|
-12,502
|
-14,478
|
-6,974
|
-10,833
|
-8,675
|
-15,822
|
-15,075
|
-10,948
|
-9,408
|
-9,032
|
-6,652
|
-7,638
|
|
自己株式の取得による支出
|
-
|
-
|
814
|
1,352
|
953
|
4,196
|
3,772
|
678
|
1,696
|
4,834
|
893
|
894
|
1,141
|
3,870
|
719
|
2,630
|
4,717
|
6,515
|
1,726
|
2,265
|
2,964
|
3,858
|
1,455
|
2,458
|
4,320
|
6,765
|
990
|
101
|
4,040
|
9,365
|
1,360
|
1
|
31
|
4,999
|
5,637
|
13
|
1,088
|
11,382
|
2,355
|
7,544
|
9,065
|
16,456
|
9,267
|
3,383
|
-
|
-
|
22
|
42
|
74
|
4,713
|
4,391
|
1,216
|
1,255
|
6,428
|
2,230
|
262
|
129
|
655
|
|
長期借入金の返済による支出
|
5,750
|
57,750
|
3,750
|
3,750
|
3,750
|
50,750
|
3,750
|
33,000
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
33,752
|
-43,347
|
-4,980
|
-5,307
|
32,306
|
-44,920
|
-7,538
|
-18,663
|
69,315
|
-72,831
|
-3,571
|
1,085
|
60,806
|
4,412
|
-1,241
|
-3,370
|
120,502
|
-138,590
|
-5,152
|
-609
|
118,474
|
-129,048
|
-2,942
|
-3,890
|
-5,757
|
-8,188
|
-2,982
|
-2,100
|
-5,894
|
-11,458
|
-3,671
|
1,166
|
-1,112
|
-6,193
|
-6,887
|
-1,263
|
119,440
|
-38,071
|
-4,288
|
-9,387
|
-8,502
|
-26,457
|
-14,267
|
-8,383
|
135,333
|
-146,891
|
-5,022
|
47,400
|
32,426
|
-42,169
|
-6,677
|
-3,645
|
41,286
|
-78,787
|
-2,527
|
-2,081
|
106,871
|
-116,655
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
317,600
|
-160,009
|
-36,101
|
-145,626
|
302,245
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41.0
|
-48.3
|
-10.7
|
-67.7
|
43.0
|