|
(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
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
2,289
|
2,404
|
2,428
|
2,622
|
2,505
|
2,499
|
2,839
|
3,114
|
2,957
|
2,838
|
2,764
|
3,037
|
3,000
|
3,144
|
3,322
|
3,365
|
3,437
|
3,656
|
3,734
|
3,957
|
3,807
|
3,923
|
3,847
|
4,025
|
4,002
|
4,105
|
4,216
|
4,368
|
4,516
|
4,330
|
4,323
|
4,597
|
4,435
|
4,416
|
4,549
|
4,698
|
5,033
|
5,109
|
4,942
|
5,594
|
4,950
|
5,034
|
4,783
|
5,112
|
4,716
|
5,188
|
4,769
|
5,668
|
5,186
|
5,494
|
5,460
|
6,204
|
5,610
|
5,616
|
5,401
|
6,173
|
6,503
|
6,430
|
|
株式報酬費用
|
463
|
309
|
269
|
914
|
438
|
553
|
646
|
978
|
1,328
|
631
|
1,491
|
1,291
|
920
|
920
|
1,089
|
1,287
|
1,072
|
996
|
1,297
|
1,006
|
342
|
584
|
836
|
773
|
785
|
768
|
1,100
|
909
|
915
|
3,659
|
585
|
518
|
513
|
537
|
831
|
715
|
927
|
897
|
1,307
|
1,230
|
1,295
|
1,681
|
1,607
|
1,478
|
1,492
|
1,382
|
2,141
|
2,022
|
1,992
|
1,548
|
489
|
2,182
|
1,850
|
1,999
|
1,753
|
2,092
|
2,012
|
1,949
|
|
営業キャッシュフロー
|
9,509
|
5,885
|
3,523
|
9,851
|
1,906
|
10,481
|
10,985
|
13,130
|
8,246
|
7,606
|
-1,618
|
14,937
|
14,330
|
8,916
|
12,622
|
15,708
|
14,658
|
6,916
|
9,742
|
14,716
|
9,822
|
15,177
|
8,159
|
12,087
|
10,579
|
14,405
|
14,883
|
11,398
|
12,436
|
10,277
|
10,994
|
10,918
|
-
|
7,155
|
13,546
|
17,455
|
36,821
|
15,093
|
26,811
|
14,630
|
28,258
|
14,547
|
15,801
|
14,376
|
19,869
|
10,978
|
25,869
|
13,318
|
22,662
|
13,741
|
19,703
|
2,157
|
20,856
|
9,280
|
13,792
|
8,085
|
24,691
|
14,125
|
|
資本的支出
|
-3,166
|
-2,870
|
-3,081
|
-2,900
|
-4,293
|
-2,583
|
-8,711
|
4,243
|
-2,957
|
-3,270
|
200
|
-9,893
|
-8,465
|
-5,517
|
-6,398
|
-8,887
|
-7,538
|
-6,921
|
-3,595
|
-4,235
|
-4,209
|
-4,807
|
-3,730
|
-5,060
|
-4,339
|
-3,266
|
-2,065
|
-3,015
|
-3,957
|
-4,489
|
-3,543
|
-5,111
|
-2,825
|
-3,900
|
-2,738
|
-3,062
|
-4,234
|
-5,166
|
-4,347
|
-4,404
|
-6,501
|
-9,631
|
-6,883
|
-6,585
|
-6,878
|
-5,735
|
-4,982
|
-3,978
|
-4,109
|
-4,970
|
-3,551
|
-3,545
|
-4,614
|
-4,388
|
-3,163
|
-2,846
|
-6,707
|
-7,913
|
|
投資キャッシュフロー
|
-8,366
|
-11,144
|
-14,670
|
-7,710
|
-9,690
|
-22,893
|
-6,783
|
-1,000
|
2,628
|
-
|
-4,848
|
-59,495
|
-8,738
|
-
|
-10,648
|
-14,967
|
-7,473
|
-
|
-5,725
|
-17,214
|
-9,459
|
-
|
-3,730
|
-5,685
|
-4,032
|
-
|
-2,065
|
-3,015
|
-41,927
|
-
|
-3,443
|
-5,111
|
-711
|
-149,621
|
-30,660
|
-3,059
|
3,187
|
-3,888
|
-1,897
|
-6,047
|
-3,272
|
-1,319
|
-7,756
|
-2,426
|
-12,518
|
-29,790
|
-47,286
|
-2,609
|
-3,490
|
-3,619
|
7,372
|
-2,980
|
-3,684
|
-4,346
|
15,497
|
-2,684
|
-44,717
|
-3,267
|
|
自己株式の取得による支出
|
-
|
-
|
2,731
|
1,800
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
3,100
|
20,858
|
21,059
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,396
|
-
|
-
|
-
|
-
|
-
|
-
|
50,180
|
78,301
|
25,655
|
11,008
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,500
|
-
|
3,000
|
-11,000
|
-
|
-
|
-
|
-
|
-
|
-
|
2,813
|
2,812
|
2,813
|
2,812
|
2,813
|
2,812
|
2,813
|
2,812
|
3,750
|
123,750
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,063
|
2,132
|
10,879
|
-1,998
|
7,321
|
13,572
|
-4,596
|
-11,780
|
-11,510
|
7,946
|
27,047
|
23,331
|
-3,357
|
-5,193
|
-2,070
|
-500
|
-7,347
|
5,619
|
-3,681
|
2,510
|
-391
|
131
|
-6,909
|
-6,773
|
-6,223
|
11,804
|
-12,991
|
31,369
|
-1,566
|
-14,618
|
-7,521
|
-5,796
|
-8,311
|
137,370
|
28,318
|
-25,624
|
-39,975
|
-11,041
|
-25,397
|
-7,496
|
-25,391
|
-13,168
|
-8,306
|
-11,779
|
-7,588
|
19,161
|
21,540
|
-11,032
|
-18,467
|
-10,274
|
-26,909
|
637
|
-17,415
|
-5,029
|
-25,811
|
-8,646
|
19,876
|
-10,418
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,892
|
10,629
|
5,239
|
17,984
|
6,212
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.0
|
9.9
|
5.1
|
17.5
|
5.9
|