|
(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
|
12,100
|
11,600
|
11,900
|
12,000
|
11,500
|
12,400
|
12,600
|
12,400
|
12,600
|
12,600
|
12,600
|
12,700
|
12,300
|
11,600
|
11,000
|
10,600
|
10,500
|
10,000
|
10,200
|
10,600
|
9,900
|
9,800
|
10,100
|
10,100
|
10,500
|
10,500
|
12,300
|
12,200
|
12,400
|
12,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
163,200
|
52,200
|
-104,700
|
37,700
|
124,500
|
19,400
|
-39,300
|
24,200
|
75,900
|
69,600
|
-2,500
|
-
|
6,700
|
61,200
|
-10,000
|
18,300
|
41,800
|
2,000
|
-15,300
|
31,900
|
52,100
|
20,900
|
41,600
|
60,000
|
116,700
|
57,800
|
58,200
|
-
|
29,300
|
-10,500
|
7,000
|
19,000
|
97,800
|
36,500
|
-9,800
|
27,900
|
38,000
|
46,400
|
56,700
|
21,400
|
47,900
|
80,500
|
-18,600
|
67,900
|
9,800
|
22,600
|
-109,800
|
33,200
|
17,700
|
64,400
|
-43,300
|
38,200
|
28,300
|
49,300
|
-102,400
|
20,700
|
-7,900
|
92,100
|
|
資本的支出
|
-14,100
|
-29,900
|
-23,300
|
-8,600
|
-13,600
|
-29,300
|
-19,000
|
-14,800
|
-16,100
|
-17,700
|
-16,300
|
-11,400
|
-12,200
|
-21,300
|
-11,700
|
-7,600
|
-12,400
|
-15,400
|
-14,300
|
-9,400
|
-10,600
|
-18,700
|
-11,900
|
-14,700
|
-14,100
|
-23,600
|
-15,200
|
-9,600
|
-10,600
|
-20,900
|
-16,000
|
-9,500
|
-8,700
|
-20,900
|
-15,300
|
-10,100
|
-12,900
|
-24,500
|
-10,800
|
-10,400
|
-14,700
|
-22,700
|
-14,200
|
-16,300
|
-13,900
|
-18,800
|
-16,400
|
-17,500
|
-8,200
|
-5,300
|
-4,700
|
-3,400
|
-9,100
|
-12,300
|
-12,000
|
-11,200
|
-9,500
|
-10,200
|
|
投資キャッシュフロー
|
-14,400
|
-44,600
|
-19,800
|
-11,800
|
-25,900
|
207,300
|
-18,300
|
-15,200
|
-15,900
|
-18,800
|
-15,700
|
-
|
-11,900
|
-21,600
|
-11,000
|
-7,800
|
-12,200
|
-15,800
|
-13,700
|
-9,600
|
-10,300
|
-19,400
|
-11,900
|
-14,700
|
-14,100
|
-37,200
|
-1,600
|
-
|
-10,600
|
-20,900
|
-17,500
|
-9,700
|
-12,000
|
-13,300
|
-13,800
|
-10,100
|
-12,900
|
-24,500
|
-10,800
|
-10,400
|
-14,700
|
-22,700
|
-
|
-
|
-13,900
|
-18,800
|
-
|
-
|
-8,200
|
-5,300
|
-
|
-
|
-
|
-12,300
|
-
|
-
|
-
|
-10,200
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,600
|
0
|
1,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
1,100
|
0
|
0
|
1,200
|
1,400
|
1,500
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
18,900
|
400
|
352,700
|
61,800
|
108,900
|
295,300
|
5,300
|
175,900
|
112,200
|
262,300
|
1,000
|
1,000
|
900
|
900
|
1,000
|
1,000
|
1,000
|
1,000
|
79,100
|
114,100
|
75,800
|
17,100
|
129,200
|
448,000
|
0
|
100
|
200
|
200
|
1,000
|
100
|
200
|
300
|
900
|
100
|
0
|
100
|
900
|
200
|
200
|
100
|
900
|
200
|
100
|
200
|
800
|
200
|
200
|
100
|
600
|
52,600
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
|
財務キャッシュフロー
|
-107,200
|
-36,300
|
89,600
|
19,400
|
-81,800
|
-55,300
|
-120,900
|
-10,000
|
-103,700
|
-57,700
|
143,500
|
-
|
-17,200
|
-18,300
|
-17,000
|
-18,400
|
-18,300
|
-18,400
|
-9,200
|
2,500
|
-29,800
|
-36,800
|
7,600
|
-28,000
|
97,100
|
-17,900
|
-19,800
|
-
|
-19,900
|
-20,800
|
-21,000
|
-22,400
|
-22,700
|
-21,800
|
-21,900
|
-20,800
|
-20,900
|
-21,700
|
-21,000
|
-22,800
|
-20,900
|
-22,000
|
-23,200
|
-22,100
|
-22,100
|
-24,100
|
-23,500
|
-23,600
|
-21,900
|
-22,600
|
-25,700
|
-22,700
|
95,600
|
-20,700
|
27,100
|
-13,200
|
26,000
|
-76,200
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,000
|
-114,400
|
9,500
|
-17,400
|
81,900
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.7
|
-23.4
|
1.9
|
-3.8
|
19.6
|