|
(単位:%)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
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
|
1Q21
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
17,249
|
17,834
|
17,165
|
18,705
|
17,323
|
21,367
|
17,340
|
17,027
|
17,895
|
17,956
|
19,208
|
18,978
|
19,231
|
20,019
|
19,601
|
23,767
|
21,092
|
24,868
|
23,901
|
23,860
|
23,098
|
20,285
|
20,598
|
20,206
|
20,438
|
21,175
|
20,827
|
20,927
|
21,746
|
21,457
|
21,178
|
20,479
|
20,361
|
20,809
|
20,253
|
20,330
|
19,841
|
21,840
|
20,343
|
20,241
|
20,939
|
21,369
|
21,031
|
20,179
|
23,701
|
24,813
|
23,884
|
24,791
|
24,364
|
24,558
|
24,234
|
24,846
|
25,070
|
23,536
|
22,990
|
24,015
|
24,854
|
21,518
|
22,263
|
21,648
|
23,080
|
|
株式報酬費用
|
1,544
|
2,442
|
1,312
|
1,306
|
1,344
|
1,969
|
1,563
|
1,504
|
1,450
|
1,312
|
1,675
|
1,667
|
1,657
|
1,514
|
1,880
|
1,806
|
1,758
|
1,286
|
1,761
|
1,752
|
2,154
|
1,577
|
2,049
|
2,152
|
2,371
|
3,359
|
2,494
|
2,096
|
2,710
|
3,406
|
2,775
|
2,599
|
2,702
|
2,316
|
3,670
|
2,700
|
2,519
|
2,698
|
3,325
|
2,346
|
3,065
|
6,138
|
4,671
|
-515
|
8,947
|
10,825
|
9,463
|
10,415
|
11,852
|
8,689
|
11,167
|
8,954
|
10,409
|
7,183
|
6,925
|
7,557
|
8,204
|
7,211
|
6,166
|
6,019
|
4,912
|
|
営業キャッシュフロー
|
31,357
|
66,881
|
5,687
|
14,228
|
-
|
85,556
|
-12,872
|
9,335
|
121,219
|
79,415
|
64,612
|
110,981
|
73,512
|
-
|
21,917
|
69,934
|
-9,154
|
91,399
|
55,528
|
62,817
|
64,477
|
89,445
|
80,527
|
-605
|
47,332
|
91,914
|
35,983
|
32,315
|
66,106
|
11,312
|
33,048
|
20,610
|
14,395
|
84,955
|
7,913
|
105,524
|
125,793
|
68,384
|
62,352
|
88,392
|
122,302
|
43,248
|
33,153
|
37,032
|
-8,356
|
4,109
|
2,703
|
115,707
|
142,539
|
21,199
|
88,347
|
81,322
|
115,907
|
23,332
|
130,811
|
225,121
|
193,414
|
65,130
|
167,609
|
112,504
|
111,241
|
|
資本的支出
|
-9,258
|
-15,809
|
-12,609
|
-15,302
|
-18,455
|
-36,703
|
-20,134
|
-19,087
|
-19,479
|
-38,374
|
-21,845
|
-32,413
|
-20,814
|
-31,681
|
-23,526
|
-23,465
|
-16,421
|
-9,611
|
-16,615
|
-8,143
|
-9,689
|
-11,021
|
-13,961
|
-12,058
|
-16,214
|
-15,687
|
-14,168
|
-12,015
|
-13,715
|
-15,368
|
-16,248
|
-15,568
|
-17,103
|
-23,066
|
-21,109
|
-28,201
|
-22,671
|
-25,444
|
-23,580
|
-24,585
|
-22,795
|
-35,740
|
-27,565
|
-21,729
|
-31,685
|
-27,281
|
-27,095
|
-17,446
|
-26,166
|
-22,361
|
-23,032
|
-25,840
|
-25,538
|
-15,010
|
-18,318
|
-20,505
|
-25,618
|
-30,319
|
-31,987
|
-41,924
|
-40,805
|
|
投資キャッシュフロー
|
-647
|
-3,866
|
-11,511
|
-13,536
|
-
|
-40,444
|
-17,416
|
-15,101
|
-20,506
|
-83,669
|
-44,355
|
-24,134
|
-18,940
|
-
|
-143,608
|
-25,655
|
-26,488
|
-61,112
|
-13,500
|
-4,261
|
-7,450
|
-22,960
|
-16,141
|
-9,659
|
-15,319
|
-11,930
|
-15,581
|
-7,056
|
-19,387
|
-7,591
|
-22,979
|
47,039
|
-137,494
|
-42,011
|
-79,460
|
-36,148
|
-23,588
|
-28,954
|
-33,136
|
-19,876
|
-18,373
|
-32,644
|
-29,308
|
-332,090
|
-28,065
|
-27,845
|
-29,100
|
-18,635
|
-25,634
|
-21,789
|
-12,257
|
-55,220
|
-26,015
|
-18,639
|
-17,865
|
-18,595
|
-23,779
|
-30,191
|
-34,128
|
-39,992
|
-38,428
|
|
自己株式の取得による支出
|
183
|
1,116
|
18,153
|
290
|
1,386
|
261
|
7,747
|
6,339
|
5,030
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
239,212
|
78,749
|
72,900
|
48,120
|
27,200
|
20,763
|
16,939
|
11,682
|
581,979
|
7,200
|
0
|
0
|
0
|
-
|
14,790
|
29,209
|
42,920
|
645,681
|
9,421
|
28,929
|
16,822
|
740,377
|
20,481
|
0
|
7,525
|
824,034
|
11,131
|
10,469
|
2,501
|
1,999
|
-
|
10,715
|
19,983
|
111,115
|
24,000
|
31,548
|
178,616
|
-
|
-
|
40,128
|
15,000
|
-
|
-
|
25,832
|
72,250
|
|
長期借入れによる収入
|
0
|
680
|
23,000
|
164,770
|
26,062
|
64,000
|
3,000
|
36,126
|
0
|
0
|
-
|
-
|
206
|
0
|
-
|
-
|
-
|
-329
|
-
|
-
|
4,000
|
31,000
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
21,000
|
0
|
0
|
10,000
|
78,872
|
0
|
0
|
4,181
|
145,161
|
87,368
|
75,775
|
97,000
|
34,008
|
18,529
|
125,000
|
40,012
|
50,000
|
155,000
|
10
|
14,999
|
15,000
|
0
|
60,000
|
70,000
|
0
|
85,785
|
|
長期借入金の返済による支出
|
35,043
|
15,014
|
7,040
|
160,190
|
20,004
|
84,011
|
3,035
|
36,197
|
48
|
284
|
16
|
287
|
205
|
83
|
63
|
196
|
356,800
|
799
|
224
|
33,433
|
4,221
|
31,220
|
220
|
439
|
904
|
443
|
215
|
219
|
224
|
229
|
249
|
246
|
252,457
|
9,239
|
10,194
|
192
|
192
|
190
|
188
|
75,380
|
849
|
45,248
|
712
|
-67,108
|
50,707
|
25,185
|
82,529
|
94,182
|
85,248
|
10,796
|
73,309
|
25,230
|
25,413
|
175
|
105,174
|
135,173
|
167,558
|
60,174
|
70,184
|
173
|
21,032
|
|
財務キャッシュフロー
|
-34,422
|
-41,342
|
8,115
|
-32,967
|
-
|
-22,958
|
-1,891
|
2,474
|
-9,226
|
-7,712
|
-8,518
|
-2,084
|
-1,627
|
-
|
-9,594
|
-80,789
|
47,180
|
-96,553
|
-82,396
|
-64,438
|
-43,392
|
-29,779
|
-23,374
|
-28,821
|
-30,161
|
-12,802
|
-2,860
|
-10,633
|
-8,478
|
-10,039
|
-28,653
|
193,718
|
-301,772
|
-25,403
|
-31,994
|
-23,668
|
-26,997
|
-16,291
|
-79,009
|
-12,966
|
-18,009
|
-63,772
|
-10,650
|
100,710
|
10,956
|
32,484
|
-3,521
|
-79,713
|
-102,762
|
-13,009
|
-81,145
|
-17,337
|
-64,914
|
-34,834
|
-116,041
|
-175,002
|
-196,683
|
-16,993
|
-114,230
|
-54,946
|
-112,693
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167,796
|
34,811
|
135,622
|
70,580
|
70,436
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.2
|
3.6
|
12.9
|
6.7
|
6.8
|