|
(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
|
9,930
|
11,280
|
11,951
|
8,489
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,952
|
-
|
11,308
|
12,189
|
10,882
|
-
|
10,090
|
10,635
|
12,719
|
-
|
9,207
|
9,142
|
8,157
|
9,018
|
9,067
|
13,540
|
9,348
|
9,161
|
14,274
|
9,248
|
8,520
|
10,342
|
8,599
|
10,464
|
13,415
|
11,659
|
13,179
|
12,891
|
13,154
|
14,213
|
15,092
|
16,352
|
15,080
|
15,120
|
16,185
|
16,513
|
18,593
|
17,385
|
16,538
|
17,509
|
17,504
|
17,523
|
|
株式報酬費用
|
1,402
|
1,407
|
1,411
|
1,417
|
1,515
|
1,546
|
1,199
|
1,477
|
1,427
|
1,638
|
1,412
|
1,615
|
1,096
|
1,323
|
-
|
-
|
1,863
|
973
|
888
|
1,031
|
961
|
294
|
2,338
|
1,169
|
796
|
654
|
771
|
-
|
-
|
-
|
1,547
|
1,994
|
1,689
|
1,940
|
1,492
|
2,474
|
23
|
1,539
|
1,473
|
2,039
|
1,412
|
1,593
|
1,699
|
1,995
|
2,303
|
2,816
|
2,250
|
2,792
|
2,536
|
2,514
|
2,495
|
2,839
|
2,381
|
2,845
|
2,986
|
2,451
|
3,083
|
2,405
|
|
営業キャッシュフロー
|
-4,581
|
68,524
|
-22,972
|
13,925
|
1,673
|
45,994
|
-4,766
|
22,886
|
20,395
|
37,407
|
-23,211
|
21,727
|
22,511
|
39,254
|
-4,067
|
25,110
|
23,801
|
45,384
|
-17,444
|
26,478
|
17,320
|
40,820
|
-16,829
|
17,132
|
35,194
|
32,298
|
-8,175
|
37,479
|
19,939
|
27,131
|
-12,617
|
42,663
|
29,490
|
39,686
|
9,130
|
27,303
|
43,011
|
21,613
|
15,450
|
28,615
|
-3,547
|
49,723
|
-14,304
|
35,719
|
12,789
|
81,754
|
38,105
|
32,417
|
13,983
|
59,909
|
-13,805
|
20,282
|
5,087
|
76,253
|
15,502
|
49,940
|
18,282
|
19,519
|
|
資本的支出
|
-7,619
|
-9,465
|
-9,282
|
-8,675
|
-7,378
|
-8,753
|
-5,781
|
-7,242
|
-6,807
|
-8,018
|
-6,120
|
-6,739
|
-6,984
|
-9,469
|
-7,196
|
-9,368
|
-7,521
|
-5,420
|
-5,714
|
-8,612
|
-5,726
|
-7,125
|
-6,128
|
-5,124
|
-6,507
|
-9,757
|
-7,867
|
-9,286
|
-4,656
|
-5,893
|
-8,027
|
-5,806
|
-4,360
|
-6,058
|
-14,789
|
-17,245
|
-14,251
|
-20,989
|
-31,250
|
-26,462
|
-19,928
|
-25,270
|
-18,977
|
-18,753
|
-16,506
|
-23,372
|
-30,014
|
-
|
-
|
-25,299
|
-21,314
|
-
|
-
|
-17,919
|
-12,321
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-7,391
|
-33,968
|
-11,091
|
-8,908
|
-11,489
|
-11,875
|
-9,647
|
-7,671
|
-6,876
|
-8,393
|
-3,191
|
-6,998
|
-7,242
|
-10,040
|
-10,944
|
-15,702
|
-14,368
|
-11,018
|
-9,744
|
-11,561
|
-6,315
|
-9,735
|
-22,718
|
-5,520
|
-6,592
|
-8,528
|
-9,525
|
-11,026
|
-6,424
|
-6,853
|
-9,321
|
-6,088
|
-4,670
|
-6,405
|
-14,779
|
-17,222
|
-141,715
|
-20,991
|
-30,675
|
-26,434
|
-19,845
|
-417,315
|
-18,966
|
-21,630
|
-15,784
|
-23,349
|
-29,802
|
-32,875
|
-31,483
|
-25,062
|
-26,299
|
-21,961
|
-12,285
|
-19,060
|
-20,738
|
-14,174
|
-42,349
|
-20,874
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
1,466
|
1,206
|
12,943
|
6,667
|
768
|
1,980
|
4,381
|
0
|
462
|
2,201
|
1,135
|
0
|
405
|
681
|
0
|
0
|
0
|
0
|
0
|
-
|
199
|
0
|
0
|
0
|
6,766
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
長期借入れによる収入
|
50,038
|
26,072
|
20,105
|
5,102
|
7,098
|
98
|
20,097
|
50,143
|
93
|
90
|
30,086
|
3,084
|
82
|
80
|
41,103
|
9,897
|
2,990
|
24,010
|
10,000
|
0
|
0
|
0
|
27,000
|
18,000
|
10,000
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,584
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
40,092
|
51,250
|
247
|
7,247
|
246
|
20,246
|
247
|
55,294
|
7,248
|
23,247
|
8,246
|
7,246
|
3,247
|
20,206
|
13,929
|
19,181
|
13,165
|
41,725
|
227
|
172
|
10,118
|
177
|
5,180
|
20,182
|
30,246
|
189
|
190
|
193
|
130
|
264
|
197
|
200
|
202
|
224
|
142
|
286
|
15,929
|
4,277
|
377
|
1,277
|
149
|
251
|
3,839
|
3,338
|
4,584
|
-
|
3,907
|
3,836
|
3,836
|
-
|
7,586
|
7,586
|
7,522
|
-
|
-
|
-
|
1,498
|
-
|
|
財務キャッシュフロー
|
11,450
|
-30,952
|
37,022
|
-4,708
|
5,195
|
-29,006
|
18,960
|
-19,653
|
-9,179
|
-26,300
|
22,760
|
-15,904
|
-13,433
|
-34,304
|
24,481
|
-10,920
|
-4,736
|
-34,920
|
21,372
|
-12,758
|
-16,302
|
-14,424
|
23,736
|
-9,681
|
-24,993
|
-4,507
|
-4,546
|
-3,164
|
-2,644
|
-3,251
|
-6,797
|
-3,529
|
-4,828
|
-2,900
|
-11,401
|
146,974
|
-49,268
|
-93,396
|
8,727
|
2,795
|
17,257
|
364,227
|
39,305
|
-887
|
-7,069
|
-66,907
|
-6,291
|
2,456
|
17,570
|
-38,585
|
40,297
|
5,903
|
6,726
|
-57,112
|
3,478
|
-39,855
|
27,960
|
-1,404
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
58,334
|
3,181
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
13.4
|
0.8
|
-
|
-
|
-
|