|
(単位:%)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
2Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
3Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
1Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
9,798
|
9,614
|
8,429
|
8,958
|
8,767
|
9,330
|
8,455
|
8,988
|
9,016
|
9,254
|
9,626
|
9,949
|
10,060
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
1,211
|
1,039
|
1,124
|
1,516
|
1,462
|
995
|
1,276
|
1,774
|
1,673
|
1,547
|
1,553
|
-
|
3,757
|
1,432
|
2,248
|
1,946
|
801
|
1,940
|
2,080
|
2,001
|
1,688
|
2,113
|
1,868
|
321
|
1,020
|
2,160
|
996
|
2,870
|
2,535
|
2,824
|
1,860
|
2,772
|
2,948
|
2,741
|
1,733
|
2,739
|
3,305
|
3,420
|
934
|
2,850
|
4,013
|
3,993
|
4,406
|
4,206
|
4,281
|
4,795
|
5,203
|
4,790
|
-
|
-
|
2,955
|
2,200
|
4,200
|
4,400
|
2,666
|
4,400
|
5,300
|
5,300
|
2,098
|
|
営業キャッシュフロー
|
13,640
|
10,029
|
14,174
|
-2,430
|
-11,578
|
54,618
|
-23,821
|
41,435
|
52,652
|
80,881
|
48,648
|
12,570
|
-
|
60,734
|
24,960
|
28,211
|
22,756
|
-10,905
|
52,018
|
-
|
28,082
|
76,513
|
81,085
|
70,432
|
44,490
|
77,905
|
55,952
|
24,530
|
-40,712
|
-1,111
|
93,980
|
16,414
|
52,358
|
-11,458
|
35,822
|
-3,109
|
23,027
|
5,697
|
94,823
|
36,613
|
3,660
|
-41,581
|
-1,314
|
-68,025
|
-25,485
|
-31,207
|
-52,750
|
-24,906
|
-
|
-
|
137,080
|
48,457
|
-
|
-
|
45,916
|
31,503
|
-2,823
|
36,608
|
58,676
|
|
資本的支出
|
-9,828
|
-6,844
|
-25,609
|
-10,719
|
-13,428
|
-21,640
|
-11,554
|
-8,872
|
-14,032
|
-13,453
|
-6,703
|
-5,167
|
-
|
-14,512
|
-14,930
|
-6,301
|
-8,468
|
-16,312
|
-7,996
|
-7,672
|
-5,148
|
-7,700
|
-7,449
|
-8,977
|
-6,352
|
-7,012
|
-15,753
|
-20,059
|
-16,649
|
-13,729
|
-12,371
|
-9,326
|
-5,421
|
-10,447
|
-9,176
|
-12,896
|
-10,394
|
-5,812
|
-10,417
|
-6,422
|
-12,197
|
-13,818
|
-9,740
|
-17,975
|
-6,996
|
-8,623
|
-13,180
|
-38,731
|
-8,318
|
-19,664
|
-11,026
|
-5,903
|
-8,504
|
-9,814
|
-9,032
|
-4,156
|
-12,304
|
-11,494
|
-10,590
|
|
投資キャッシュフロー
|
111
|
-6,262
|
-24,329
|
-5,198
|
-9,483
|
-21,468
|
-1,885
|
188
|
-207
|
-7,588
|
-6,873
|
-24,023
|
-
|
-13,591
|
-14,788
|
3,773
|
-2,870
|
-16,359
|
-8,158
|
-
|
-234,633
|
-7,645
|
-8,253
|
1,463
|
-6,810
|
-7,469
|
-18,749
|
-20,999
|
-19,565
|
-14,471
|
-13,814
|
-10,171
|
-5,275
|
-10,244
|
-9,173
|
-11,491
|
-9,223
|
-5,802
|
-7,867
|
-6,409
|
-12,022
|
-13,712
|
-9,732
|
-16,645
|
-2,669
|
-8,614
|
-13,246
|
-38,712
|
-
|
-
|
-11,013
|
-6,154
|
-
|
-
|
-9,029
|
-4,106
|
-12,292
|
-6,412
|
-9,888
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,099
|
6,770
|
6,203
|
5,876
|
5,652
|
5,556
|
5,538
|
5,827
|
5,840
|
5,836
|
5,805
|
5,772
|
5,871
|
5,812
|
5,805
|
5,823
|
5,786
|
5,742
|
5,806
|
-
|
-
|
5,930
|
5,889
|
5,900
|
6,000
|
6,100
|
6,119
|
6,100
|
6,100
|
6,000
|
|
自己株式の取得による支出
|
21,025
|
5,278
|
4,554
|
20,126
|
28,508
|
3,093
|
3,935
|
19,357
|
8,095
|
15,719
|
12,078
|
9,169
|
-
|
4,537
|
7,358
|
13,150
|
18,755
|
15,778
|
18,780
|
17,765
|
16,042
|
14,205
|
15,110
|
11,547
|
1,067
|
1,000
|
23,461
|
58,381
|
7,487
|
56,185
|
89,805
|
61,080
|
38,959
|
18,311
|
3,760
|
19,329
|
0
|
0
|
5,891
|
13,052
|
17,267
|
9,897
|
0
|
5,482
|
3,909
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1
|
7,996
|
7,999
|
9,999
|
854
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175,000
|
-
|
-
|
145,000
|
175,000
|
223,594
|
335,000
|
157,500
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
190,820
|
-
|
-
|
166,641
|
156,641
|
290,000
|
325,937
|
163,438
|
|
財務キャッシュフロー
|
-20,303
|
-3,519
|
-3,780
|
-19,584
|
-28,455
|
-2,268
|
-2,665
|
-18,549
|
-7,864
|
-14,645
|
-8,755
|
-6,781
|
-
|
1,568
|
-2,438
|
-12,300
|
-11,711
|
-14,784
|
-18,290
|
-
|
210,432
|
-16,371
|
-18,148
|
-9,724
|
9,501
|
267
|
-25,189
|
-70,616
|
-18,903
|
-104,189
|
-97,259
|
-68,514
|
-46,594
|
-25,555
|
-12,174
|
66,538
|
-73,061
|
-23,158
|
-27,845
|
-23,760
|
-25,306
|
-17,862
|
-7,024
|
59,134
|
51,655
|
28,996
|
19,444
|
67,024
|
-
|
-
|
-107,466
|
-27,141
|
-
|
-
|
-27,902
|
-2,469
|
-82,946
|
-7,502
|
-12,987
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
36,884
|
27,347
|
-15,127
|
25,114
|
48,086
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
5.6
|
4.3
|
-2.4
|
3.7
|
6.8
|