|
(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
|
|
減価償却費
|
3,366
|
3,495
|
3,609
|
3,627
|
3,598
|
3,446
|
3,352
|
3,700
|
3,895
|
3,841
|
3,895
|
3,918
|
3,818
|
3,822
|
3,897
|
3,951
|
4,124
|
4,091
|
4,846
|
4,084
|
4,078
|
3,803
|
3,798
|
3,850
|
3,965
|
4,071
|
4,109
|
4,104
|
4,108
|
4,192
|
4,344
|
4,441
|
4,469
|
4,453
|
4,571
|
4,750
|
4,993
|
5,145
|
5,300
|
5,677
|
6,177
|
6,134
|
6,210
|
6,311
|
6,514
|
7,197
|
7,692
|
8,088
|
8,111
|
8,161
|
8,526
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
220
|
296
|
-16
|
302
|
639
|
211
|
208
|
538
|
384
|
335
|
118
|
118
|
649
|
421
|
187
|
187
|
760
|
502
|
53
|
304
|
460
|
631
|
396
|
391
|
737
|
1,331
|
851
|
867
|
1,939
|
3,276
|
2,756
|
2,691
|
4,040
|
6,387
|
5,516
|
5,534
|
689
|
|
営業キャッシュフロー
|
-27,403
|
104,191
|
-18,846
|
45,819
|
-20,434
|
23,521
|
1,781
|
-2,090
|
22,785
|
24,742
|
6,483
|
-9,738
|
32,548
|
-
|
9,347
|
4,442
|
28,795
|
28,184
|
8,339
|
15,762
|
15,462
|
18,997
|
-4,446
|
5,147
|
20,248
|
27,064
|
-7,961
|
1,963
|
39,129
|
48,459
|
11,406
|
16,445
|
39,595
|
38,675
|
9,005
|
51,279
|
-5,764
|
2,942
|
-845
|
35,184
|
196,585
|
187,494
|
117,707
|
120,582
|
228,024
|
222,570
|
126,937
|
139,099
|
79,353
|
109,817
|
86,132
|
|
資本的支出
|
-12,763
|
-6,729
|
-9,118
|
-14,924
|
-8,977
|
-7,282
|
-2,588
|
-29,124
|
-7,753
|
-5,040
|
-6,425
|
-7,753
|
-12,446
|
-17,650
|
-10,488
|
-12,009
|
-12,400
|
-8,814
|
-8,658
|
-12,833
|
-17,116
|
-6,767
|
-5,554
|
-5,537
|
-5,104
|
-5,559
|
-7,463
|
-7,353
|
-6,426
|
-4,939
|
-11,872
|
-9,338
|
-20,041
|
-11,233
|
-12,224
|
-9,697
|
-27,648
|
-36,513
|
-26,504
|
-32,340
|
-26,645
|
-32,763
|
-31,972
|
-43,274
|
-30,263
|
-42,841
|
-31,768
|
-42,968
|
-43,828
|
-45,999
|
-34,242
|
|
投資キャッシュフロー
|
-4,703
|
-6,728
|
-9,108
|
-14,923
|
-8,971
|
-7,282
|
-2,588
|
-29,124
|
-7,753
|
-4,001
|
-6,457
|
-7,678
|
-12,446
|
-
|
-10,488
|
-12,009
|
-12,348
|
-8,624
|
-8,654
|
-12,833
|
-17,076
|
-3,019
|
-4,631
|
-5,537
|
-5,104
|
-5,418
|
-7,463
|
-7,353
|
-6,360
|
-4,889
|
-11,850
|
-9,338
|
-20,041
|
-11,227
|
-12,134
|
-9,697
|
-27,648
|
-36,512
|
-26,504
|
-32,127
|
-26,453
|
-33,071
|
-31,972
|
-43,274
|
-30,263
|
-42,841
|
-31,768
|
-42,966
|
-43,818
|
-45,983
|
-34,093
|
|
配当金の支払額
|
465
|
469
|
469
|
468
|
413
|
413
|
413
|
414
|
414
|
413
|
414
|
414
|
415
|
414
|
415
|
414
|
414
|
414
|
414
|
414
|
414
|
414
|
415
|
415
|
416
|
415
|
417
|
417
|
417
|
417
|
418
|
418
|
418
|
419
|
418
|
410
|
412
|
410
|
411
|
412
|
412
|
398
|
403
|
389
|
378
|
378
|
367
|
349
|
338
|
322
|
315
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,580
|
82
|
0
|
0
|
-
|
-
|
-
|
10,564
|
58,383
|
73,473
|
93,392
|
22,377
|
128,252
|
125,521
|
121,235
|
85,147
|
-
|
|
財務キャッシュフロー
|
476
|
-337
|
-421
|
-67,092
|
-334
|
-344
|
-332
|
-296
|
-121
|
-108
|
18
|
-312
|
-352
|
-
|
-254
|
-99
|
-3,233
|
775
|
-276
|
-355
|
406
|
-152
|
-194
|
-234
|
365
|
349
|
-111
|
-417
|
-292
|
338
|
13
|
-281
|
-418
|
-419
|
-20,998
|
1,963
|
132
|
-410
|
-806
|
-153
|
-33,144
|
-10,293
|
-58,631
|
-73,862
|
-93,719
|
-22,754
|
-128,302
|
-125,767
|
-121,572
|
-84,952
|
1,414
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,169
|
96,131
|
35,525
|
63,818
|
51,890
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.4
|
15.1
|
5.6
|
10.1
|
8.2
|