|
(単位:%)
|
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
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
5,013
|
5,157
|
5,275
|
5,383
|
6,003
|
6,296
|
6,331
|
6,363
|
6,823
|
7,079
|
7,009
|
7,090
|
7,457
|
7,611
|
7,797
|
7,847
|
7,514
|
7,252
|
7,222
|
7,114
|
6,842
|
6,738
|
6,660
|
6,860
|
6,818
|
6,950
|
6,970
|
6,950
|
7,329
|
6,067
|
6,263
|
6,251
|
6,262
|
6,673
|
6,096
|
5,909
|
5,904
|
6,150
|
5,889
|
5,750
|
5,679
|
5,612
|
5,416
|
5,182
|
5,204
|
5,824
|
5,379
|
5,502
|
5,328
|
6,554
|
5,561
|
5,491
|
5,455
|
5,653
|
5,387
|
5,320
|
5,289
|
5,125
|
|
株式報酬費用
|
1,235
|
1,296
|
1,606
|
1,400
|
1,300
|
1,649
|
1,513
|
1,700
|
1,600
|
-679
|
948
|
1,158
|
1,152
|
4,262
|
1,572
|
1,138
|
1,133
|
1,153
|
1,035
|
1,186
|
1,178
|
1,179
|
1,278
|
1,221
|
1,220
|
1,312
|
1,642
|
1,371
|
1,418
|
1,440
|
1,693
|
1,521
|
1,605
|
1,563
|
1,556
|
1,590
|
1,649
|
1,653
|
1,740
|
1,691
|
1,687
|
1,698
|
1,700
|
1,813
|
1,736
|
1,742
|
1,906
|
1,570
|
1,632
|
1,914
|
1,675
|
1,718
|
1,719
|
1,721
|
1,828
|
1,793
|
1,823
|
1,830
|
|
営業キャッシュフロー
|
9,991
|
42,887
|
5,799
|
8,714
|
13,673
|
38,039
|
4,402
|
5,474
|
11,787
|
45,231
|
16,570
|
13,945
|
3,920
|
55,502
|
1,688
|
-711
|
-501
|
48,131
|
3,130
|
3,313
|
-2,459
|
44,471
|
4,667
|
-899
|
10,101
|
51,645
|
-3,878
|
19,426
|
1,576
|
48,195
|
9,862
|
25,301
|
-5,709
|
76,188
|
-17,542
|
79,547
|
19,749
|
56,658
|
26,925
|
25,205
|
19,806
|
63,014
|
-24,477
|
318
|
-12,253
|
36,033
|
-12,879
|
-11,387
|
1,344
|
37,677
|
-18,577
|
3,155
|
-18,568
|
54,691
|
-22,084
|
12,583
|
5,306
|
57,669
|
|
資本的支出
|
-4,492
|
-7,132
|
-8,519
|
-13,385
|
-12,124
|
-7,042
|
-6,374
|
-8,131
|
-12,674
|
-8,790
|
-6,781
|
-11,520
|
-10,671
|
-6,786
|
-8,818
|
-11,203
|
-7,094
|
-7,719
|
-4,485
|
-7,410
|
-4,934
|
-3,571
|
-7,117
|
-5,344
|
-6,611
|
-4,990
|
-3,585
|
-5,476
|
-6,622
|
-5,345
|
-3,331
|
-4,961
|
-5,579
|
-4,947
|
-2,504
|
-2,520
|
-2,464
|
-1,569
|
-2,825
|
-2,593
|
-3,390
|
-6,941
|
-3,562
|
-6,691
|
-7,467
|
-7,907
|
-5,438
|
-6,441
|
-4,331
|
-4,140
|
-2,546
|
-3,720
|
-3,746
|
-4,992
|
-2,219
|
-3,098
|
-2,219
|
-3,525
|
|
投資キャッシュフロー
|
-10,524
|
-42,452
|
-14,577
|
-4,112
|
-16,061
|
-6,329
|
-4,196
|
-1,540
|
-25,944
|
-17,939
|
3,605
|
-16,691
|
-14,632
|
-46,155
|
-14,781
|
68,615
|
4,856
|
6,040
|
-17,578
|
5,988
|
-8,880
|
-31,045
|
-2,753
|
-4,679
|
-28,473
|
-28,065
|
5,073
|
-7,980
|
-13,670
|
-19,821
|
2,285
|
-21,742
|
-27,352
|
-56,122
|
42,734
|
-12,091
|
-68,904
|
-72,280
|
-21,268
|
-21,804
|
69,291
|
75,424
|
58,565
|
-2,842
|
4,694
|
-6,208
|
-1,717
|
272
|
-8,938
|
1,835
|
7,997
|
7,915
|
6,186
|
10,504
|
-4,188
|
7,708
|
1,544
|
-11,455
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
3,680
|
630
|
0
|
13,246
|
19,553
|
4
|
0
|
0
|
-
|
-
|
18,728
|
14,538
|
12,248
|
6,836
|
2,523
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,417
|
0
|
0
|
0
|
-
|
-
|
88,039
|
95,269
|
87,860
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
5,625
|
0
|
25,215
|
7,467
|
5,571
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
74
|
75
|
77
|
76
|
80
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
292
|
469
|
1,953
|
350
|
263
|
-25,085
|
-2,846
|
427
|
338
|
-13,152
|
-18,820
|
3,738
|
2,676
|
-1,527
|
4,095
|
-57,366
|
-21,923
|
-15,564
|
-12,268
|
-6,419
|
9,872
|
-11,259
|
198
|
0
|
11,899
|
-10,824
|
4,324
|
1,096
|
409
|
-5,709
|
345
|
0
|
1,021
|
644
|
-13,082
|
117
|
414
|
2,857
|
1,553
|
-10,142
|
-87,628
|
-95,192
|
-87,485
|
-93
|
329
|
-8
|
275
|
0
|
430
|
-1
|
228
|
-19,582
|
-5,246
|
0
|
-25,029
|
-7,468
|
-5,237
|
390
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,699
|
-24,303
|
9,485
|
3,087
|
54,144
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.8
|
-13.2
|
4.4
|
1.3
|
18.6
|