|
(単位:%)
|
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
|
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
|
6,227
|
5,780
|
6,215
|
6,143
|
6,810
|
6,976
|
7,217
|
7,668
|
8,529
|
8,110
|
8,102
|
8,986
|
9,321
|
9,203
|
9,743
|
10,433
|
10,903
|
11,336
|
11,394
|
12,259
|
13,993
|
13,829
|
14,504
|
15,210
|
16,702
|
18,152
|
19,223
|
19,504
|
20,167
|
21,377
|
22,802
|
24,684
|
25,045
|
23,737
|
24,099
|
23,251
|
23,838
|
23,366
|
23,819
|
24,157
|
24,151
|
24,203
|
23,435
|
23,669
|
22,748
|
20,712
|
17,889
|
17,454
|
17,335
|
16,943
|
16,214
|
15,292
|
15,117
|
14,820
|
15,341
|
15,826
|
15,632
|
20,055
|
|
株式報酬費用
|
1,879
|
1,868
|
1,998
|
2,201
|
2,159
|
2,207
|
2,532
|
2,940
|
3,132
|
3,116
|
3,267
|
3,905
|
3,895
|
4,105
|
4,127
|
4,735
|
5,013
|
5,114
|
4,959
|
5,477
|
5,663
|
5,635
|
5,351
|
5,708
|
5,930
|
6,032
|
6,415
|
7,309
|
7,719
|
6,584
|
8,138
|
8,893
|
8,540
|
7,792
|
8,430
|
9,223
|
8,741
|
9,078
|
8,815
|
9,863
|
9,858
|
9,328
|
9,994
|
10,445
|
8,762
|
9,101
|
9,576
|
9,673
|
8,143
|
12,110
|
9,738
|
8,544
|
11,096
|
7,692
|
10,754
|
11,294
|
10,745
|
10,154
|
|
営業キャッシュフロー
|
29,003
|
31,356
|
27,005
|
51,450
|
38,050
|
58,771
|
-11,339
|
35,613
|
36,687
|
58,406
|
43,391
|
33,484
|
47,212
|
56,018
|
52,008
|
49,402
|
93,201
|
61,960
|
63,993
|
41,281
|
87,727
|
99,287
|
50,820
|
82,282
|
163,748
|
108,545
|
99,653
|
108,898
|
71,700
|
113,050
|
43,655
|
58,124
|
91,803
|
129,939
|
56,781
|
73,475
|
69,761
|
85,318
|
87,543
|
115,647
|
101,966
|
84,544
|
16,423
|
78,738
|
75,865
|
41,623
|
37,280
|
66,666
|
85,978
|
106,062
|
54,596
|
53,458
|
66,058
|
73,784
|
13,445
|
-2,216
|
35,306
|
28,809
|
|
資本的支出
|
-11,964
|
-18,257
|
-13,779
|
-22,187
|
-
|
-16,469
|
-17,746
|
-16,517
|
-14,070
|
-22,586
|
-11,456
|
-34,325
|
-26,942
|
-15,878
|
-14,027
|
-18,579
|
-18,153
|
-19,360
|
-24,960
|
-45,903
|
-29,184
|
-26,995
|
-21,875
|
-21,757
|
-55,589
|
-27,314
|
-39,113
|
-57,403
|
-36,839
|
-26,988
|
-32,988
|
-53,504
|
-21,048
|
-25,996
|
-17,801
|
-19,569
|
-24,501
|
-25,825
|
-27,421
|
-26,923
|
-39,513
|
-29,251
|
-25,177
|
-34,726
|
-24,649
|
-25,589
|
-33,404
|
-25,735
|
-26,117
|
-25,227
|
-28,052
|
-24,218
|
-23,088
|
-23,166
|
-24,818
|
-15,358
|
-20,731
|
-17,891
|
|
投資キャッシュフロー
|
-11,887
|
-44,088
|
-6,629
|
-13,689
|
-17,854
|
-17,085
|
-22,837
|
-16,408
|
-13,999
|
-22,642
|
-11,305
|
-34,180
|
-28,754
|
-15,841
|
-18,794
|
-18,545
|
-18,084
|
-126,144
|
-44,684
|
-92,941
|
-29,279
|
-107,504
|
20,374
|
24,330
|
-138,020
|
-77,489
|
-39,443
|
-188,878
|
-188,547
|
-146,131
|
-23,152
|
-83,106
|
-4,979
|
-28,738
|
-139,754
|
104,550
|
-60,874
|
-3,496
|
-60,694
|
-222,949
|
-21,181
|
-111,458
|
2,470
|
277,751
|
127,244
|
-110,513
|
-96,018
|
5,477
|
-72,455
|
-74,558
|
23,736
|
284,908
|
162,635
|
-262,547
|
-274,386
|
12,870
|
-31,388
|
27,674
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,463
|
12,539
|
11,573
|
2,799
|
13,076
|
20,071
|
30,993
|
60,862
|
64,139
|
-
|
-
|
23,637
|
14,811
|
12,716
|
15,514
|
9,654
|
0
|
3,048
|
38,683
|
36,340
|
56,818
|
78,757
|
232,849
|
71,279
|
116,621
|
113,094
|
-63
|
46,497
|
63,968
|
89,616
|
122,404
|
74,459
|
57,337
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
28,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
380
|
386
|
360
|
1,116
|
372
|
269
|
1,640
|
546
|
333
|
334
|
333
|
334
|
333
|
667
|
833
|
11,500
|
500
|
500
|
500
|
500
|
797
|
797
|
797
|
17,463
|
691
|
891
|
895
|
899
|
902
|
908
|
911
|
916
|
920
|
924
|
928
|
934
|
936
|
942
|
946
|
950
|
955
|
959
|
964
|
968
|
15,897
|
297
|
298
|
15,733
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1,825
|
372
|
171,699
|
-60,652
|
5,155
|
-34,115
|
8,026
|
-6,299
|
1,697
|
10,725
|
871
|
3,732
|
38
|
6,888
|
6,477
|
-4,348
|
-925
|
4,166
|
3,039
|
30,370
|
-3,859
|
3,301
|
-3,736
|
-21,681
|
30,654
|
-8,609
|
-17,853
|
-24,374
|
-59,902
|
-64,518
|
-7,060
|
2,917
|
-22,881
|
-10,043
|
-20,792
|
-2,679
|
-2,094
|
15,485
|
-1,637
|
-34,047
|
-36,435
|
-52,947
|
-80,445
|
-231,005
|
-89,411
|
-113,688
|
-117,236
|
-12,557
|
-46,198
|
-60,389
|
-90,774
|
-119,454
|
-74,381
|
-55,012
|
-5,670
|
-28,787
|
-16,462
|
-3,273
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,618
|
-11,373
|
-17,574
|
14,575
|
10,918
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.6
|
-5.0
|
-7.0
|
5.8
|
4.0
|