|
(単位:%)
|
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
|
33,379
|
38,083
|
47,070
|
33,068
|
32,500
|
33,100
|
35,400
|
34,700
|
21,700
|
17,700
|
18,400
|
15,900
|
15,300
|
14,600
|
14,500
|
12,900
|
13,500
|
13,100
|
13,100
|
12,700
|
13,300
|
13,700
|
13,400
|
14,000
|
15,300
|
15,200
|
15,200
|
14,900
|
15,100
|
15,700
|
15,800
|
15,900
|
14,800
|
14,000
|
12,900
|
12,200
|
12,100
|
11,100
|
10,600
|
12,700
|
14,000
|
13,400
|
13,300
|
9,600
|
9,000
|
9,100
|
9,000
|
9,200
|
|
株式報酬費用
|
1,487
|
2,417
|
2,560
|
2,537
|
3,000
|
3,600
|
5,000
|
4,900
|
5,400
|
5,800
|
5,200
|
5,100
|
6,100
|
6,300
|
6,200
|
6,500
|
7,000
|
7,300
|
6,500
|
6,200
|
6,700
|
7,300
|
5,200
|
6,000
|
3,500
|
4,100
|
4,800
|
4,900
|
11,100
|
7,400
|
7,100
|
6,500
|
7,600
|
7,200
|
6,800
|
7,000
|
7,800
|
7,100
|
6,900
|
7,200
|
6,700
|
7,400
|
7,300
|
1,400
|
10,200
|
6,300
|
5,900
|
6,000
|
|
営業キャッシュフロー
|
43,153
|
21,634
|
24,379
|
-
|
6,800
|
17,500
|
-11,900
|
-
|
19,800
|
-9,600
|
27,600
|
-
|
17,900
|
3,500
|
9,700
|
-
|
-5,500
|
14,800
|
30,000
|
-
|
-11,200
|
22,100
|
-
|
-
|
-1,500
|
26,500
|
27,600
|
-
|
39,700
|
21,300
|
55,600
|
-
|
800
|
19,600
|
19,100
|
-
|
21,900
|
500
|
39,900
|
-
|
17,300
|
24,900
|
52,800
|
-
|
1,300
|
36,400
|
29,100
|
-
|
|
資本的支出
|
-23,899
|
-17,245
|
-26,895
|
-15,861
|
-17,700
|
-21,000
|
-9,800
|
-14,600
|
-9,800
|
-10,400
|
-10,800
|
-7,700
|
-17,700
|
-13,700
|
-12,000
|
-8,200
|
-23,500
|
-24,500
|
-10,000
|
-22,100
|
-15,100
|
-9,400
|
-8,100
|
-8,600
|
-7,800
|
-6,800
|
-5,800
|
-11,500
|
-5,200
|
-10,800
|
-12,200
|
-20,400
|
-6,800
|
-7,100
|
-10,800
|
-7,400
|
-3,900
|
-4,000
|
-3,900
|
-5,100
|
-3,400
|
-3,200
|
-3,700
|
-3,300
|
-4,000
|
-5,100
|
-7,700
|
-15,300
|
|
投資キャッシュフロー
|
-28,346
|
-28,740
|
-33,479
|
-
|
-18,300
|
-21,400
|
-40,900
|
-
|
-9,100
|
-8,400
|
31,100
|
-
|
-20,200
|
-13,600
|
-11,600
|
-
|
-40,400
|
-25,100
|
-500
|
-
|
-26,500
|
-9,400
|
-
|
-66,500
|
-7,800
|
-6,800
|
-5,700
|
-14,800
|
-7,000
|
-90,300
|
-12,100
|
-20,200
|
-6,800
|
-7,800
|
-10,800
|
-7,300
|
-3,900
|
8,100
|
-3,900
|
-141,900
|
3,800
|
-3,200
|
-3,700
|
48,300
|
-3,500
|
-5,100
|
-7,700
|
-15,300
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
0
|
0
|
1,200
|
-
|
-
|
0
|
24,500
|
6,800
|
18,600
|
18,600
|
0
|
7,500
|
5,000
|
15,000
|
20,000
|
-
|
-
|
4,500
|
24,200
|
5,000
|
30,000
|
20,000
|
10,000
|
|
長期借入れによる収入
|
400,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
3,800
|
3,700
|
3,800
|
3,700
|
7,500
|
159,000
|
0
|
0
|
0
|
3,600
|
3,600
|
111,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-68,755
|
143
|
-640
|
-
|
-4,600
|
2,100
|
74,200
|
-
|
-29,800
|
21,200
|
-45,900
|
-
|
-1,000
|
-4,700
|
10,700
|
-
|
-3,600
|
-1,300
|
-11,400
|
-
|
5,300
|
-300
|
-
|
1,800
|
78,900
|
700
|
-51,400
|
-52,100
|
1,200
|
-18,500
|
2,400
|
-116,500
|
-12,000
|
-14,200
|
-13,900
|
-33,100
|
-14,300
|
-5,800
|
-15,200
|
93,500
|
13,600
|
-59,600
|
-41,200
|
-44,800
|
-26,200
|
-30,300
|
-32,100
|
-70,300
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-2,700
|
31,300
|
21,400
|
-
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-2.0
|
21.5
|
14.0
|
-
|