|
(単位:%)
|
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
|
1Q26
|
|
減価償却費
|
4,584
|
3,903
|
4,214
|
5,094
|
4,818
|
4,850
|
4,739
|
4,743
|
4,715
|
4,779
|
5,308
|
6,154
|
6,996
|
6,558
|
6,620
|
6,610
|
6,960
|
7,078
|
7,040
|
6,775
|
6,884
|
6,873
|
7,050
|
7,754
|
7,486
|
8,050
|
8,010
|
8,359
|
8,444
|
8,004
|
8,102
|
8,478
|
9,349
|
9,285
|
9,342
|
8,688
|
8,307
|
8,204
|
8,511
|
8,810
|
8,932
|
8,687
|
8,318
|
8,289
|
8,259
|
8,166
|
7,884
|
7,929
|
9,455
|
8,636
|
7,997
|
7,490
|
8,359
|
8,203
|
9,142
|
9,471
|
9,604
|
9,017
|
|
営業キャッシュフロー
|
58,476
|
-74,765
|
39,005
|
116,859
|
24,729
|
-120,582
|
-20,787
|
109,739
|
50,122
|
-93,139
|
-
|
126,953
|
89,902
|
-13,420
|
17,020
|
92,571
|
40,682
|
3,199
|
71,036
|
35,950
|
-8,228
|
-65,506
|
29,630
|
59,086
|
-2,152
|
-63,236
|
2,961
|
-
|
27,441
|
-62,891
|
20,530
|
104,683
|
35,060
|
-51,591
|
102,466
|
105,422
|
19,371
|
-27,001
|
32,474
|
53,985
|
9,419
|
-65,865
|
-39,576
|
74,008
|
65,340
|
-92,741
|
78,908
|
116,548
|
20,943
|
-60,308
|
55,129
|
77,546
|
38,611
|
-64,564
|
48,605
|
72,502
|
14,407
|
-55,182
|
|
資本的支出
|
-2,523
|
-1,276
|
-1,383
|
-877
|
-2,267
|
-848
|
-1,290
|
-995
|
-2,861
|
-2,992
|
-1,990
|
-1,528
|
-2,602
|
-1,772
|
-1,902
|
-1,553
|
-4,328
|
-3,206
|
-2,276
|
-1,748
|
-2,904
|
-4,521
|
-3,265
|
-1,562
|
-2,816
|
-3,604
|
-2,979
|
-2,099
|
-4,908
|
-4,025
|
-2,789
|
-1,421
|
-3,066
|
-3,024
|
-2,660
|
-2,889
|
-5,554
|
-4,680
|
-2,552
|
-4,428
|
-3,423
|
-3,787
|
-3,341
|
-4,545
|
-7,028
|
-3,095
|
-2,087
|
-1,469
|
-2,361
|
-3,174
|
-2,848
|
-1,588
|
-3,043
|
-4,000
|
-2,526
|
-3,828
|
-4,566
|
-4,566
|
|
投資キャッシュフロー
|
-5,909
|
-26,898
|
-1,646
|
-12,971
|
-3,002
|
-832
|
-1,261
|
-1,551
|
-3,316
|
-2,921
|
-
|
-1,471
|
-2,997
|
-1,684
|
-2,902
|
-1,498
|
-24,301
|
-10,798
|
-2,045
|
-2,913
|
-3,875
|
-21,796
|
-4,983
|
-8,440
|
-31,162
|
-37,891
|
-3,326
|
-
|
-793
|
-8,112
|
-19,198
|
-53,268
|
-1,588
|
-7,663
|
-5,534
|
-5,521
|
-9,423
|
-35,903
|
-4,059
|
-6,900
|
-3,464
|
-7,034
|
-6,469
|
-11,267
|
-7,856
|
-2,086
|
-2,013
|
-1,481
|
-22,617
|
-5,875
|
-23,342
|
-1,984
|
-29,984
|
-4,652
|
-81,755
|
-13,100
|
-347
|
-4,959
|
|
配当金の支払額
|
-
|
5,072
|
4,882
|
4,785
|
4,786
|
4,781
|
4,697
|
4,982
|
4,853
|
4,811
|
4,811
|
5,115
|
5,113
|
5,098
|
5,097
|
5,552
|
5,551
|
5,552
|
5,550
|
5,995
|
5,995
|
5,860
|
5,859
|
6,301
|
6,302
|
6,302
|
6,302
|
6,535
|
6,464
|
6,413
|
6,304
|
6,491
|
6,385
|
6,155
|
5,998
|
6,236
|
6,062
|
5,939
|
5,594
|
6,002
|
5,913
|
5,790
|
5,642
|
5,918
|
5,842
|
5,774
|
5,731
|
6,119
|
6,120
|
6,118
|
6,116
|
6,455
|
6,349
|
6,334
|
6,330
|
6,817
|
6,635
|
6,521
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
130,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
2,500
|
8,700
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
2,500
|
68,800
|
-
|
-
|
2,500
|
2,500
|
92,500
|
0
|
3,250
|
3,250
|
3,250
|
3,250
|
3,250
|
3,250
|
7,871
|
3,494
|
3,250
|
95,885
|
4,125
|
4,125
|
4,125
|
4,125
|
4,000
|
8,250
|
0
|
136,250
|
-
|
-
|
10,500
|
5,250
|
5,250
|
|
財務キャッシュフロー
|
-16,315
|
28,794
|
-26,226
|
-37,709
|
-4,868
|
27,639
|
18,300
|
-74,374
|
-6,131
|
94,237
|
-
|
-131,322
|
-45,021
|
-5,789
|
-5,097
|
-5,552
|
-38,521
|
-6,019
|
-9,267
|
-8,495
|
-19,865
|
-14,560
|
-8,828
|
-8,967
|
-8,802
|
69,808
|
14,655
|
-
|
-21,540
|
80,261
|
-8,749
|
-62,070
|
-34,290
|
68,897
|
-101,173
|
-43,484
|
-19,755
|
24,840
|
-38,379
|
-50,468
|
-6,688
|
89,371
|
42,488
|
-71,459
|
-51,828
|
102,798
|
-77,401
|
-80,006
|
-10,281
|
40,917
|
-39,649
|
-41,924
|
63,007
|
673
|
2,860
|
-49,822
|
-17,459
|
55,315
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-68,564
|
46,079
|
68,674
|
9,841
|
-59,748
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14.0
|
6.2
|
22.5
|
4.0
|
-11.1
|