|
(単位:%)
|
1Q11
|
2Q11
|
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
|
1Q26
|
|
減価償却費
|
7,542
|
7,878
|
9,706
|
9,579
|
9,149
|
9,232
|
9,690
|
11,634
|
12,193
|
27,115
|
10,294
|
9,784
|
8,512
|
8,320
|
8,208
|
7,831
|
8,502
|
10,679
|
12,970
|
13,816
|
12,973
|
13,387
|
15,406
|
14,380
|
13,915
|
13,794
|
13,273
|
13,310
|
12,691
|
12,548
|
12,572
|
12,404
|
12,182
|
12,428
|
12,905
|
11,886
|
11,060
|
11,378
|
11,015
|
10,845
|
10,683
|
10,189
|
10,257
|
10,563
|
9,734
|
9,555
|
10,620
|
10,456
|
10,596
|
11,194
|
11,152
|
10,894
|
10,953
|
27,329
|
24,740
|
19,192
|
33,882
|
25,630
|
24,249
|
|
株式報酬費用
|
1,291
|
1,431
|
1,602
|
1,277
|
903
|
1,822
|
2,067
|
1,498
|
291
|
1,054
|
1,090
|
854
|
891
|
1,090
|
1,264
|
1,065
|
1,062
|
875
|
1,527
|
2,303
|
757
|
1,502
|
2,226
|
996
|
1,083
|
884
|
580
|
-369
|
791
|
872
|
224
|
819
|
381
|
621
|
-239
|
325
|
427
|
366
|
523
|
447
|
500
|
500
|
552
|
572
|
583
|
584
|
679
|
719
|
430
|
693
|
583
|
782
|
794
|
793
|
902
|
923
|
937
|
923
|
1,166
|
|
営業キャッシュフロー
|
682
|
-6,019
|
2,073
|
-13,863
|
17,777
|
20,491
|
-30,340
|
-
|
27,360
|
-
|
-11,484
|
461
|
20,777
|
11,024
|
-5,747
|
9,055
|
24,241
|
39,538
|
779
|
23,809
|
24,470
|
37,360
|
2,037
|
13,637
|
29,586
|
33,294
|
8,192
|
13,423
|
26,838
|
56,158
|
-20,243
|
20,386
|
-
|
66,336
|
-3,657
|
6,129
|
45,089
|
53,235
|
-3,395
|
32,355
|
18,475
|
31,153
|
-21,651
|
19,770
|
51,735
|
48,111
|
3,135
|
35,325
|
64,099
|
44,493
|
3,854
|
33,091
|
46,388
|
5,479
|
-12,510
|
28,497
|
60,656
|
88,254
|
-20,208
|
|
資本的支出
|
-4,124
|
-6,772
|
-8,024
|
-13,287
|
-10,399
|
-11,161
|
-11,500
|
-13,483
|
-9,534
|
-3,414
|
-6,748
|
-11,849
|
-10,429
|
-4,753
|
-7,321
|
-6,060
|
-8,537
|
-8,064
|
-8,652
|
-8,767
|
-8,519
|
-11,305
|
-8,141
|
-9,409
|
-9,548
|
-7,466
|
-7,811
|
-7,402
|
-5,885
|
-5,386
|
-6,271
|
-6,751
|
-3,962
|
-7,899
|
-9,312
|
-7,001
|
-4,360
|
-5,053
|
-5,246
|
-4,553
|
-6,207
|
-8,002
|
-7,370
|
-6,415
|
-5,703
|
-13,633
|
-92,000
|
-7,492
|
-7,376
|
-14,940
|
-9,580
|
-7,603
|
-6,252
|
-13,651
|
-11,624
|
-14,920
|
-14,452
|
-21,646
|
-11,294
|
|
投資キャッシュフロー
|
-3,367
|
-117,616
|
-8,024
|
-13,266
|
-9,905
|
-10,509
|
-33,933
|
-
|
-9,221
|
-
|
-11,206
|
99,152
|
-12,495
|
-1,327
|
-6,808
|
-5,858
|
-139,471
|
-8,007
|
-254,037
|
-8,351
|
-8,470
|
-11,245
|
-16,248
|
-9,206
|
-8,909
|
-6,761
|
-7,746
|
-7,287
|
-5,805
|
-5,214
|
-6,197
|
-6,527
|
-
|
-6,890
|
-9,312
|
-6,968
|
-4,262
|
-4,682
|
-5,182
|
-2,952
|
-4,734
|
-5,840
|
-7,360
|
-6,389
|
-5,605
|
-13,608
|
-99,484
|
-6,791
|
-7,294
|
-14,870
|
-9,549
|
-7,541
|
-6,230
|
-397,274
|
-11,455
|
-14,713
|
-14,467
|
-21,373
|
-11,239
|
|
自己株式の取得による支出
|
1,504
|
0
|
1,284
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
42,748
|
9,971
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,016
|
2,686
|
1,634
|
3,215
|
4,639
|
2,054
|
0
|
540
|
1,927
|
2,041
|
1,773
|
5,441
|
-
|
-
|
5,031
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
3,698
|
23,496
|
2,054
|
3,112
|
-
|
|
財務キャッシュフロー
|
-2,049
|
-1,039
|
-2,430
|
-497
|
-195
|
-806
|
-1,900
|
-
|
-11,488
|
-
|
-1,184
|
1,607
|
-1,114
|
-23,768
|
-44,159
|
-7,270
|
82,510
|
-35,662
|
256,964
|
-13,505
|
-13,878
|
-33,210
|
2,794
|
-3,832
|
-19,346
|
-25,028
|
-4,377
|
-9,507
|
-18,155
|
-33,778
|
14,560
|
-10,676
|
-
|
-40,716
|
5,038
|
58,477
|
-80,909
|
-37,728
|
-567
|
-23,705
|
-19,208
|
-28,381
|
20,857
|
-4,355
|
-34,439
|
-27,942
|
83,314
|
-29,001
|
-27,626
|
-42,838
|
-9,117
|
-12,770
|
-3,569
|
410,612
|
-21,972
|
-8,348
|
-57,059
|
-40,101
|
15,920
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-24,134
|
13,577
|
46,204
|
66,608
|
-31,502
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6.0
|
3.0
|
9.3
|
13.6
|
-7.7
|