|
(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
|
9,908
|
10,106
|
10,182
|
10,315
|
10,138
|
10,542
|
10,454
|
10,416
|
10,467
|
10,207
|
10,026
|
10,755
|
9,867
|
9,922
|
9,542
|
9,459
|
9,425
|
9,531
|
10,180
|
10,282
|
9,635
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,397
|
17,226
|
16,752
|
14,185
|
14,222
|
14,276
|
13,653
|
13,270
|
13,314
|
13,455
|
15,435
|
14,410
|
14,663
|
14,485
|
15,550
|
17,778
|
21,886
|
24,565
|
25,906
|
25,780
|
25,779
|
25,932
|
26,260
|
28,349
|
|
株式報酬費用
|
1,756
|
2,340
|
2,141
|
2,308
|
2,018
|
2,081
|
2,090
|
1,505
|
1,316
|
1,519
|
1,758
|
1,926
|
2,177
|
1,889
|
2,323
|
2,304
|
2,058
|
2,237
|
2,799
|
2,484
|
3,025
|
2,750
|
3,412
|
3,337
|
3,385
|
2,692
|
3,184
|
3,863
|
3,717
|
4,591
|
4,115
|
3,682
|
4,098
|
4,116
|
4,409
|
2,832
|
4,513
|
5,973
|
4,716
|
4,659
|
4,575
|
4,251
|
5,007
|
5,427
|
6,090
|
6,186
|
6,896
|
9,767
|
9,548
|
2,740
|
8,043
|
8,857
|
9,316
|
7,755
|
8,847
|
9,062
|
8,856
|
6,973
|
|
営業キャッシュフロー
|
13,480
|
105,663
|
-20,440
|
31,606
|
18,926
|
37,350
|
16,283
|
71,467
|
-21,174
|
9,490
|
66,033
|
-
|
-55,919
|
62,523
|
20,818
|
75,506
|
-71,682
|
155,868
|
-47,187
|
42,279
|
-120,235
|
220,948
|
-152,102
|
52,836
|
-224,294
|
18,134
|
150,745
|
-
|
-103,714
|
45,406
|
121,913
|
60,625
|
-13,943
|
-40,719
|
93,126
|
404,403
|
-35,435
|
-106,512
|
42,706
|
-37,519
|
-122,975
|
281,499
|
-284,239
|
-157,758
|
236,112
|
303,991
|
160,160
|
27,800
|
225,782
|
205,789
|
247,179
|
45,785
|
124,767
|
215,114
|
78,050
|
-177,051
|
249,058
|
153,770
|
|
資本的支出
|
-6,488
|
-10,210
|
-7,823
|
-8,120
|
-6,511
|
-7,698
|
-5,670
|
-4,859
|
-3,616
|
-4,879
|
-2,018
|
-3,324
|
-2,641
|
-2,000
|
-3,194
|
-3,358
|
-4,252
|
-2,612
|
-2,896
|
-2,078
|
-4,740
|
-2,552
|
-10,052
|
-222
|
-5,632
|
-3,324
|
-5,044
|
-5,600
|
-2,402
|
-4,205
|
-5,352
|
-5,232
|
-6,338
|
-52,164
|
-7,382
|
-7,112
|
-6,194
|
-3,496
|
-7,847
|
-8,990
|
-11,174
|
-24,068
|
-25,745
|
-21,511
|
-12,014
|
-11,669
|
-9,106
|
-4,096
|
-15,868
|
-10,182
|
-6,482
|
-12,162
|
-13,727
|
-14,411
|
-7,130
|
-4,848
|
-5,573
|
-6,969
|
|
投資キャッシュフロー
|
-6,488
|
-23,979
|
-11,654
|
-8,120
|
-6,511
|
-7,698
|
-5,670
|
-4,859
|
-3,616
|
-4,879
|
-2,018
|
-
|
-2,641
|
472
|
-3,194
|
-3,358
|
-4,252
|
-46,833
|
-2,896
|
-193
|
-15,544
|
-2,552
|
-190,911
|
-257
|
-10,153
|
-3,324
|
-5,044
|
-
|
-76,861
|
-4,205
|
-6,114
|
-7,832
|
-667,263
|
-52,164
|
430
|
-7,112
|
-6,193
|
22,581
|
19,364
|
-8,990
|
-9,164
|
-22,284
|
-25,745
|
-88,409
|
-12,046
|
-11,641
|
-9,106
|
11,419
|
-98,743
|
-408,771
|
-6,482
|
-272,566
|
-9,820
|
-14,410
|
-7,130
|
-4,848
|
-5,573
|
-292,252
|
|
自己株式の取得による支出
|
35,851
|
0
|
-
|
-
|
-
|
-
|
6,856
|
43,144
|
0
|
7,774
|
26,710
|
2,942
|
0
|
20,731
|
38,559
|
47,392
|
5,892
|
0
|
13,461
|
35,006
|
1,533
|
0
|
-
|
-
|
-
|
-
|
7,679
|
14,390
|
0
|
0
|
-
|
-
|
-
|
0
|
25,000
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
82,914
|
117,129
|
99,979
|
0
|
0
|
35,000
|
0
|
165,020
|
0
|
-
|
-
|
75,000
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,187
|
2,188
|
3,281
|
3,282
|
3,281
|
156,406
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-16,819
|
-48,630
|
32,345
|
-24,140
|
-3,693
|
-19,087
|
-6,933
|
-72,193
|
14,570
|
-11,155
|
-10,749
|
-
|
43,810
|
-15,124
|
15,910
|
-85,874
|
53,526
|
-66,298
|
30,748
|
-39,250
|
134,653
|
-184,058
|
318,132
|
-47,420
|
268,251
|
-141,842
|
-153,232
|
-
|
40,405
|
-6,925
|
-132,640
|
-66,357
|
713,439
|
63,145
|
-141,766
|
-308,810
|
-38,511
|
127,296
|
-49,267
|
13,785
|
134,574
|
-260,477
|
319,954
|
278,464
|
-220,913
|
-263,498
|
-140,654
|
-20,405
|
-74,569
|
218,916
|
-125,267
|
104,644
|
-61,900
|
-238,748
|
-15,473
|
154,591
|
-2,597
|
-54,229
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200,703
|
70,920
|
-181,899
|
243,485
|
146,801
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.7
|
3.4
|
-8.7
|
12.2
|
7.2
|