|
(単位:%)
|
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
|
3,354
|
3,812
|
3,871
|
4,015
|
4,135
|
4,180
|
4,188
|
3,776
|
3,786
|
3,876
|
3,878
|
3,859
|
3,889
|
3,819
|
3,575
|
3,470
|
3,339
|
3,341
|
3,289
|
3,232
|
3,027
|
2,983
|
3,056
|
2,869
|
2,614
|
2,527
|
4,849
|
3,736
|
3,926
|
3,597
|
4,003
|
4,204
|
2,645
|
4,080
|
3,612
|
3,844
|
2,049
|
3,422
|
3,465
|
3,825
|
5,736
|
5,117
|
6,260
|
6,135
|
6,341
|
6,021
|
6,002
|
5,858
|
6,310
|
6,328
|
5,919
|
7,585
|
8,271
|
|
株式報酬費用
|
2,156
|
1,441
|
1,226
|
1,336
|
858
|
720
|
883
|
1,147
|
822
|
665
|
845
|
1,004
|
835
|
929
|
862
|
901
|
800
|
902
|
967
|
902
|
877
|
833
|
1,173
|
1,238
|
1,176
|
375
|
1,510
|
1,440
|
1,544
|
1,227
|
1,612
|
1,189
|
1,271
|
1,130
|
1,353
|
1,733
|
1,325
|
1,151
|
1,697
|
1,494
|
1,717
|
1,427
|
2,219
|
1,720
|
1,856
|
1,576
|
2,089
|
2,001
|
2,382
|
1,704
|
1,991
|
2,145
|
1,414
|
|
営業キャッシュフロー
|
28,370
|
-5,677
|
-16,990
|
-15,637
|
12,726
|
-15,388
|
12,933
|
16,591
|
-16,898
|
-14,433
|
-8,389
|
7,597
|
-22,427
|
7,052
|
19,457
|
638
|
-
|
21,245
|
-
|
4,092
|
19,417
|
10,509
|
-41,333
|
53,894
|
50,504
|
-3,620
|
2,850
|
-59,834
|
103,080
|
26,242
|
-39,570
|
-48,385
|
51,845
|
6,364
|
123,798
|
14,704
|
34,636
|
48,761
|
78,442
|
53,894
|
33,537
|
-18,795
|
92,991
|
48,116
|
44,623
|
29,957
|
31,918
|
46,966
|
46,430
|
39,625
|
32,343
|
52,394
|
38,056
|
|
資本的支出
|
-5,083
|
-2,122
|
-2,198
|
-1,749
|
-732
|
-159
|
-188
|
-547
|
-691
|
-532
|
-1,531
|
-1,560
|
-1,458
|
-1,905
|
-
|
-390
|
-638
|
-783
|
202
|
-1,188
|
-3,848
|
-1,905
|
-1,557
|
-1,571
|
-1,244
|
-1,688
|
-3,591
|
-2,464
|
-3,461
|
-2,161
|
-1,354
|
-983
|
146
|
3,681
|
5,421
|
-530
|
-3,426
|
420
|
-10,427
|
95
|
-2,518
|
-6,701
|
-9,735
|
-8,251
|
-12,147
|
-5,482
|
-13,294
|
-7,599
|
-8,217
|
-10,166
|
-5,842
|
-5,899
|
-8,013
|
|
投資キャッシュフロー
|
153,831
|
-200,971
|
-76,443
|
110,641
|
86,286
|
15,719
|
17,196
|
19,591
|
144,337
|
70,694
|
-36,234
|
42,907
|
104,976
|
95,088
|
-53,333
|
9,399
|
-
|
-84,861
|
-
|
46,970
|
-70,332
|
102,936
|
-71,211
|
2,367
|
-136,109
|
-94,927
|
-24,891
|
11,190
|
-4,657
|
-81,642
|
-292,575
|
169,711
|
55,571
|
-108,853
|
-94,906
|
-162,432
|
-107,645
|
-240,351
|
-238,352
|
-109,993
|
-163,441
|
-123,890
|
-51,545
|
-29,938
|
-198,658
|
93,619
|
-61,541
|
-87,776
|
120,357
|
-127,484
|
86,740
|
206,665
|
20,568
|
|
配当金の支払額
|
-
|
2,616
|
2,601
|
2,622
|
2,300
|
2,238
|
2,185
|
2,105
|
1,979
|
1,871
|
1,778
|
1,530
|
1,532
|
1,512
|
1,432
|
1,352
|
2,104
|
2,048
|
2,427
|
2,423
|
2,503
|
2,741
|
4,308
|
4,324
|
5,251
|
5,409
|
5,916
|
5,945
|
6,260
|
6,260
|
6,245
|
6,152
|
6,159
|
6,628
|
6,810
|
6,770
|
6,680
|
7,092
|
6,951
|
6,961
|
9,443
|
9,532
|
9,969
|
9,881
|
10,261
|
10,312
|
10,794
|
10,724
|
11,115
|
11,284
|
11,524
|
11,444
|
11,803
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,476
|
0
|
0
|
0
|
-
|
-
|
-
|
17,030
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,804
|
2,128
|
|
財務キャッシュフロー
|
-77,720
|
-143,339
|
-23,004
|
-48,516
|
-258,796
|
8,024
|
-54,885
|
-90,582
|
10,881
|
176,864
|
-203,040
|
-139,789
|
-69,613
|
-74,608
|
-11,809
|
-32,999
|
-
|
129,310
|
-
|
60,271
|
67,119
|
-73,939
|
-36,409
|
-82,719
|
83,702
|
94,249
|
7,942
|
74,404
|
-105,152
|
79,136
|
340,604
|
181,392
|
53,046
|
314,442
|
153,083
|
-49,870
|
111,334
|
130,769
|
-178,100
|
-136,069
|
69,202
|
315,371
|
-87,319
|
-50,719
|
53,570
|
-22,971
|
-118,315
|
76,613
|
-219,735
|
206,309
|
-68,898
|
18
|
-197,126
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,213
|
29,459
|
26,501
|
46,495
|
30,043
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.1
|
22.7
|
20.2
|
35.2
|
23.8
|