|
(単位:%)
|
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
|
1Q24
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,917
|
1,860
|
2,447
|
2,535
|
2,451
|
2,595
|
3,311
|
2,785
|
2,677
|
2,530
|
2,413
|
2,340
|
2,291
|
1,863
|
1,844
|
1,868
|
1,827
|
1,842
|
2,106
|
2,201
|
2,538
|
2,501
|
2,692
|
2,815
|
2,741
|
3,045
|
3,396
|
-
|
3,799
|
3,983
|
|
株式報酬費用
|
1,770
|
3,006
|
3,538
|
4,045
|
4,633
|
4,005
|
4,608
|
3,615
|
4,612
|
3,869
|
4,588
|
3,853
|
4,316
|
4,963
|
4,545
|
3,379
|
8,151
|
2,571
|
2,333
|
3,983
|
3,896
|
4,928
|
3,397
|
4,308
|
3,040
|
2,969
|
3,373
|
2,928
|
4,399
|
2,491
|
3,958
|
3,574
|
3,452
|
2,861
|
3,505
|
3,513
|
3,742
|
3,472
|
3,966
|
2,901
|
3,839
|
4,266
|
4,180
|
4,764
|
6,018
|
4,409
|
4,779
|
4,824
|
|
営業キャッシュフロー
|
-2,971
|
-6,747
|
-3,803
|
-17,017
|
-5,498
|
8,975
|
4,156
|
-4,242
|
10,438
|
8,818
|
2,583
|
-3,061
|
545
|
13,226
|
-3,751
|
4,294
|
-352
|
-2,218
|
-2,948
|
2,824
|
-6,058
|
-4,527
|
4,680
|
5,479
|
12,183
|
10,470
|
15,868
|
16,765
|
2,273
|
17,163
|
21,767
|
8,894
|
15,908
|
8,832
|
14,033
|
27,327
|
-846
|
19,568
|
23,061
|
2,731
|
32,444
|
12,206
|
20,132
|
25,710
|
17,204
|
-
|
22,803
|
22,707
|
|
資本的支出
|
-2,022
|
-1,769
|
-1,589
|
-720
|
-901
|
-910
|
-747
|
-919
|
-1,388
|
-1,200
|
-1,668
|
-616
|
-678
|
-835
|
-2,710
|
-1,511
|
-1,133
|
-156
|
-963
|
-545
|
-936
|
-1,367
|
-1,636
|
-401
|
-868
|
-681
|
-1,000
|
-1,015
|
-769
|
-1,674
|
-944
|
-1,784
|
-3,137
|
-1,884
|
-3,240
|
-2,538
|
-2,675
|
-2,390
|
-2,687
|
-3,144
|
-2,925
|
-3,489
|
-3,472
|
-2,382
|
-4,494
|
-
|
-4,727
|
-6,664
|
|
投資キャッシュフロー
|
-2,022
|
-1,769
|
-1,589
|
-720
|
-901
|
-910
|
-747
|
-919
|
-70,704
|
-21,337
|
-3,576
|
-738
|
-980
|
-1,065
|
-892
|
-2,205
|
-494
|
-4,153
|
-1,433
|
-796
|
-1,621
|
5,145
|
-5,677
|
1,902
|
5,703
|
-525
|
188
|
-164
|
-11,526
|
-15,607
|
-4,251
|
-6,686
|
4,951
|
12,077
|
-16,488
|
10,547
|
5,367
|
31,672
|
-23,596
|
165
|
643
|
-43,115
|
-5,720
|
-158
|
-34,746
|
-
|
-173,817
|
-28,580
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,869
|
3,794
|
3,849
|
4,410
|
4,446
|
4,434
|
4,489
|
4,448
|
4,472
|
4,509
|
4,426
|
4,428
|
4,434
|
-
|
4,320
|
4,294
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,255
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
19,204
|
88
|
11,125
|
0
|
7,054
|
28,322
|
3,436
|
47,499
|
0
|
-
|
-
|
2,442
|
7,303
|
3,039
|
-32,154
|
9,445
|
5,763
|
47,030
|
-
|
11,035
|
6,912
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
225,000
|
-
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
106,349
|
-1,532
|
390
|
2,543
|
64
|
2,562
|
918
|
2,754
|
345
|
2,955
|
3,741
|
1,394
|
2,040
|
3,644
|
-1,823
|
4,559
|
1,243
|
-26
|
-24
|
2,431
|
1,025
|
2,233
|
246
|
2,294
|
2,005
|
-9,732
|
1,167
|
-16,389
|
1,668
|
-9,303
|
172
|
-8,920
|
-32,026
|
-4,425
|
-49,656
|
-2,034
|
-3,973
|
-8,578
|
-6,494
|
-9,804
|
-7,422
|
-188,224
|
-13,806
|
-8,486
|
166,259
|
-
|
-15,355
|
-9,543
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,328
|
12,710
|
-
|
18,076
|
16,043
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.4
|
19.2
|
-
|
24.2
|
20.0
|