|
(単位:%)
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
3,175
|
3,281
|
3,735
|
-
|
4,652
|
5,695
|
5,917
|
6,961
|
7,245
|
7,727
|
-
|
8,335
|
9,039
|
9,811
|
-
|
10,157
|
11,938
|
10,180
|
-
|
13,784
|
12,809
|
9,869
|
-
|
6,859
|
6,622
|
6,475
|
6,168
|
5,994
|
5,994
|
|
株式報酬費用
|
2,038
|
3,097
|
5,142
|
5,126
|
6,637
|
8,110
|
9,068
|
11,441
|
12,126
|
15,755
|
19,594
|
19,925
|
24,759
|
28,802
|
27,210
|
32,323
|
32,390
|
31,592
|
32,180
|
31,714
|
25,867
|
22,636
|
24,275
|
19,902
|
21,065
|
18,944
|
16,845
|
12,650
|
17,281
|
13,727
|
13,069
|
11,496
|
14,405
|
|
営業キャッシュフロー
|
24,791
|
8,944
|
-
|
10,682
|
50,966
|
6,701
|
17,541
|
3,386
|
27,524
|
10,718
|
-58,730
|
57,359
|
-51,693
|
-40,728
|
19,387
|
141,656
|
-16,724
|
-30,477
|
-39,060
|
-10,048
|
21,108
|
25,682
|
21,088
|
20,559
|
-22,295
|
21,743
|
-
|
14,268
|
-16,212
|
20,516
|
7,003
|
10,913
|
7,322
|
|
資本的支出
|
-4,180
|
-4,052
|
-3,794
|
-4,539
|
-6,985
|
-4,918
|
-12,614
|
-6,308
|
-7,502
|
-3,944
|
-7,205
|
-5,985
|
-7,909
|
-9,796
|
-11,566
|
-16,392
|
-14,508
|
-7,781
|
-7,670
|
-6,143
|
-5,743
|
-3,738
|
-3,388
|
-3,653
|
-3,774
|
-2,832
|
-3,706
|
-4,323
|
-3,224
|
-4,518
|
-4,228
|
-5,339
|
-3,971
|
|
投資キャッシュフロー
|
-4,180
|
-4,052
|
-
|
-4,539
|
-175,778
|
-11,456
|
-46,520
|
8,570
|
-46,521
|
920
|
-6,576
|
1,701
|
-8,485
|
40,957
|
4,920
|
-7,537
|
-20,096
|
619
|
37,247
|
-2,257
|
5,467
|
32,330
|
28,786
|
9,188
|
-624
|
-48,113
|
-
|
-35,729
|
-3,245
|
-20,715
|
-
|
-5,749
|
4,272
|
|
自己株式の取得による支出
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,046
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-123
|
130,136
|
-
|
4,116
|
637
|
-987
|
5,284
|
2,011
|
-1,694
|
2,096
|
-2,050
|
-1,896
|
-1,681
|
-15,712
|
-19,596
|
-13,698
|
-18,305
|
-24,441
|
-3,806
|
-3,870
|
-3,062
|
-3,747
|
-4,860
|
-4,108
|
-4,622
|
-3,087
|
-
|
-3,785
|
-4,408
|
-4,239
|
-2,535
|
-4,622
|
-7,306
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-19,436
|
15,998
|
2,775
|
5,574
|
3,351
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-6.2
|
4.9
|
0.9
|
1.6
|
1.0
|