|
(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
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
1,486
|
1,576
|
1,558
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
257
|
126
|
1,047
|
172
|
157
|
118
|
148
|
153
|
452
|
205
|
159
|
327
|
216
|
227
|
238
|
225
|
257
|
274
|
289
|
356
|
330
|
74
|
183
|
430
|
503
|
-375
|
207
|
258
|
272
|
343
|
269
|
564
|
426
|
604
|
624
|
624
|
618
|
802
|
1,026
|
1,113
|
1,382
|
1,408
|
1,282
|
1,603
|
1,853
|
1,783
|
1,789
|
1,597
|
1,949
|
2,248
|
1,999
|
2,279
|
2,208
|
2,461
|
2,433
|
2,241
|
|
営業キャッシュフロー
|
-10,506
|
-27,662
|
55,161
|
16,866
|
-8,346
|
5,978
|
19,031
|
7,944
|
14,432
|
-21,751
|
23,775
|
-2,926
|
8,034
|
6,515
|
21,215
|
-4,741
|
8,831
|
5,557
|
23,469
|
-6,467
|
22,780
|
-6,196
|
25,425
|
-
|
38,119
|
-9,041
|
37,244
|
4,274
|
39,735
|
5,586
|
18,098
|
-14,769
|
36,693
|
-3,419
|
44,556
|
57,855
|
-56,012
|
-10,301
|
-22,986
|
48,920
|
-38,285
|
29,890
|
24,084
|
19,200
|
19,505
|
115,940
|
50,220
|
12,289
|
57,285
|
38,391
|
52,944
|
25,248
|
-52,387
|
26,258
|
64,149
|
27,418
|
|
資本的支出
|
-2,363
|
-2,372
|
-2,823
|
-2,357
|
-1,830
|
-2,240
|
-1,745
|
-2,512
|
-686
|
-2,664
|
-1,466
|
-2,027
|
-2,029
|
-2,087
|
-2,278
|
-3,474
|
-4,317
|
-2,268
|
-2,078
|
-3,704
|
-2,964
|
-3,139
|
-1,487
|
-3,044
|
-3,413
|
-3,859
|
-5,007
|
-4,920
|
-5,714
|
-
|
-6,572
|
-7,305
|
-6,744
|
-
|
-4,595
|
-3,619
|
-1,397
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,495
|
-
|
-1,608
|
-1,819
|
-1,788
|
-
|
-1,711
|
-1,620
|
-1,870
|
-2,188
|
|
投資キャッシュフロー
|
-2,363
|
-2,368
|
-2,823
|
-2,353
|
-1,824
|
-2,240
|
-1,745
|
-2,512
|
-686
|
-2,662
|
-1,457
|
-2,026
|
-2,029
|
-2,084
|
-2,278
|
-3,474
|
-4,317
|
-2,718
|
-2,078
|
-37,687
|
-2,964
|
-12,146
|
-1,487
|
-
|
-3,413
|
-3,859
|
-5,007
|
-4,920
|
-5,714
|
-5,597
|
-6,572
|
-7,305
|
-6,744
|
-5,035
|
-4,595
|
-3,619
|
-1,397
|
-1,422
|
-2,481
|
-3,141
|
-2,451
|
-2,114
|
-2,410
|
-2,102
|
-1,882
|
-2,978
|
-51,194
|
-104,148
|
-51,607
|
-51,818
|
-6,258
|
-5,603
|
104,694
|
-1,620
|
-53,758
|
-6,482
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,591
|
0
|
0
|
0
|
9,041
|
0
|
0
|
0
|
9,122
|
0
|
1
|
-1
|
8,452
|
0
|
0
|
0
|
8,427
|
0
|
0
|
0
|
0
|
26,224
|
-
|
-
|
-
|
-
|
2,107
|
2,099
|
2,101
|
2,103
|
2,636
|
2,635
|
2,629
|
2,627
|
3,910
|
3,810
|
3,799
|
3,779
|
|
自己株式の取得による支出
|
2,495
|
0
|
1,715
|
-249
|
0
|
6,347
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,997
|
1,387
|
0
|
10,991
|
1,294
|
2,207
|
862
|
115
|
10,222
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
3,423
|
1,969
|
0
|
0
|
186
|
3,427
|
4,119
|
4,643
|
43,739
|
16,725
|
5,066
|
10,735
|
|
財務キャッシュフロー
|
-2,663
|
-5,115
|
-7,201
|
-841
|
274
|
-17,359
|
1,336
|
258
|
-784
|
-10,221
|
16
|
360
|
140
|
-9,956
|
36
|
830
|
-144
|
482
|
-10,599
|
473
|
-232
|
639
|
-7,363
|
-
|
-499
|
552
|
-11,260
|
-1,641
|
-458
|
-10,529
|
-9,759
|
-1,657
|
-1,199
|
25
|
-18,698
|
384
|
-483
|
-673
|
-470
|
-27,197
|
-165
|
-289
|
-380
|
-10,358
|
-5,743
|
-3,789
|
-2,500
|
-3,696
|
-3,053
|
-5,939
|
-7,388
|
-8,838
|
-48,168
|
-20,351
|
-9,290
|
-15,560
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
-54,098
|
24,638
|
62,279
|
25,230
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
-7.7
|
3.2
|
8.8
|
3.6
|