|
(単位:%)
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,100
|
12,100
|
12,600
|
13,500
|
-
|
12,600
|
13,300
|
13,700
|
13,000
|
12,300
|
12,200
|
12,300
|
12,700
|
14,000
|
14,400
|
14,900
|
14,600
|
14,100
|
14,300
|
14,100
|
16,000
|
14,900
|
15,000
|
14,600
|
|
株式報酬費用
|
991
|
756
|
725
|
1,166
|
722
|
708
|
1,000
|
1,200
|
1,300
|
400
|
1,800
|
2,600
|
3,600
|
3,400
|
2,800
|
4,100
|
3,100
|
-3,900
|
2,000
|
8,900
|
800
|
2,500
|
1,500
|
1,600
|
-
|
900
|
1,000
|
2,400
|
2,500
|
4,000
|
2,600
|
2,600
|
2,600
|
4,000
|
2,700
|
2,700
|
2,100
|
2,600
|
1,300
|
-2,100
|
1,800
|
2,200
|
1,500
|
1,800
|
1,900
|
1,200
|
3,000
|
1,700
|
|
営業キャッシュフロー
|
6,187
|
16,498
|
10,216
|
8,714
|
22,121
|
18,516
|
33,200
|
30,000
|
45,400
|
19,000
|
30,100
|
34,700
|
34,400
|
29,300
|
43,000
|
23,600
|
21,600
|
41,900
|
20,000
|
16,200
|
28,100
|
19,100
|
48,700
|
14,800
|
-
|
16,400
|
40,300
|
87,100
|
36,000
|
9,700
|
27,000
|
20,100
|
42,000
|
12,700
|
15,400
|
55,700
|
49,000
|
-5,600
|
-600
|
28,800
|
24,900
|
10,900
|
-48,000
|
28,100
|
35,400
|
25,100
|
-7,400
|
15,400
|
|
資本的支出
|
-11,415
|
-12,142
|
-6,456
|
-9,345
|
-7,162
|
-7,009
|
-3,300
|
-7,500
|
-2,000
|
-5,900
|
-3,600
|
-7,700
|
-4,200
|
-5,300
|
-3,700
|
-8,000
|
-8,400
|
-18,300
|
-18,200
|
-10,400
|
-8,400
|
-13,200
|
-13,600
|
-8,100
|
-
|
-11,600
|
-3,600
|
-4,900
|
-4,800
|
-15,900
|
-5,400
|
-8,300
|
-8,400
|
-9,600
|
-8,400
|
-12,800
|
-11,200
|
-13,800
|
-10,700
|
-16,600
|
-9,100
|
-13,600
|
-10,400
|
-8,500
|
-9,100
|
-7,100
|
-4,200
|
-5,300
|
|
投資キャッシュフロー
|
-11,415
|
-13,576
|
-6,456
|
-9,345
|
-7,162
|
-7,009
|
-3,300
|
-7,500
|
-2,000
|
-5,900
|
-3,600
|
-7,700
|
-4,200
|
-5,300
|
-3,700
|
-29,900
|
-116,100
|
-19,000
|
-18,200
|
-431,300
|
-8,800
|
-13,200
|
-13,000
|
-8,200
|
-
|
-11,600
|
-3,600
|
-4,800
|
-4,800
|
-15,400
|
-5,300
|
-8,300
|
-8,400
|
-9,600
|
-4,900
|
-12,800
|
-125,800
|
-13,800
|
-8,500
|
-16,700
|
21,500
|
-13,600
|
-7,400
|
-5,700
|
-6,200
|
-5,800
|
-3,700
|
-4,100
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,000
|
-
|
-
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,400
|
34,100
|
21,400
|
600
|
11,900
|
19,700
|
8,000
|
8,500
|
-
|
-
|
3,000
|
2,900
|
1,600
|
0
|
0
|
0
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
10,000
|
5,500
|
8,000
|
8,500
|
10,000
|
8,000
|
10,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
5,908
|
-13,095
|
-8,594
|
7,470
|
-2,336
|
-1,496
|
-8,900
|
-9,700
|
-13,400
|
-9,600
|
-6,300
|
-7,200
|
-5,400
|
-18,100
|
-14,500
|
-5,700
|
56,900
|
6,400
|
-9,400
|
300,500
|
-58,800
|
-14,400
|
-12,300
|
-23,000
|
169,500
|
-13,000
|
-6,200
|
-108,600
|
-
|
-18,300
|
-51,400
|
-34,100
|
-10,800
|
-20,800
|
-27,900
|
-14,900
|
66,800
|
12,500
|
-10,600
|
-16,900
|
-3,900
|
-48,200
|
40,100
|
-8,500
|
-42,300
|
-4,500
|
7,600
|
-2,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,600
|
26,300
|
18,000
|
-11,600
|
10,100
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.2
|
10.2
|
7.5
|
-4.7
|
4.3
|