|
(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
|
|
株式報酬費用
|
1,237
|
1,290
|
1,524
|
1,491
|
1,606
|
1,509
|
2,038
|
2,174
|
2,051
|
1,868
|
2,346
|
1,801
|
1,739
|
1,612
|
2,503
|
2,577
|
2,410
|
2,695
|
3,617
|
2,806
|
2,327
|
2,395
|
2,502
|
2,086
|
1,687
|
2,333
|
2,509
|
1,580
|
1,273
|
1,244
|
1,458
|
1,620
|
1,057
|
1,569
|
1,796
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
17,269
|
8,986
|
23,367
|
10,828
|
10,322
|
10,144
|
21,945
|
12,750
|
6,089
|
8,581
|
12,020
|
21,345
|
14,279
|
7,899
|
19,120
|
17,869
|
12,380
|
11,440
|
12,395
|
12,182
|
12,035
|
7,964
|
14,519
|
9,193
|
3,467
|
7,230
|
6,918
|
1,379
|
393
|
6,228
|
3,238
|
11,137
|
4,613
|
3,935
|
2,933
|
7,087
|
4,424
|
4,239
|
6,424
|
12,874
|
6,325
|
2,958
|
9,218
|
10,230
|
9,238
|
7,349
|
11
|
8,066
|
5,647
|
7,621
|
2,087
|
9,063
|
5,526
|
4,369
|
2,248
|
6,866
|
4,763
|
7,225
|
|
資本的支出
|
-1,824
|
-2,457
|
-1,433
|
-1,621
|
-977
|
-1,871
|
-2,989
|
-2,759
|
-2,412
|
-2,395
|
-2,569
|
-2,377
|
-
|
-15,494
|
-2,476
|
-2,452
|
-1,782
|
-2,368
|
-2,319
|
-3,187
|
-2,955
|
-3,238
|
-4,195
|
-3,535
|
-2,430
|
-3,062
|
1,825
|
2,411
|
-10,840
|
-3,449
|
-3,052
|
-3,234
|
-4,059
|
-3,843
|
-4,288
|
-4,117
|
-4,131
|
-3,568
|
-3,703
|
-3,119
|
-3,885
|
-3,600
|
-4,091
|
-4,439
|
-4,863
|
-4,583
|
-4,833
|
-4,388
|
-5,767
|
-5,264
|
-4,442
|
-3,471
|
-3,233
|
-2,786
|
-2,160
|
-2,025
|
-1,593
|
-1,531
|
|
投資キャッシュフロー
|
-6,262
|
-2,457
|
-2,419
|
-1,371
|
-19,974
|
-10,175
|
-2,504
|
-1,053
|
-14,671
|
-48,739
|
-29,293
|
-2,654
|
-1,838
|
-1,926
|
-2,476
|
-2,452
|
-1,782
|
-2,368
|
110
|
-3,187
|
-2,955
|
-4,738
|
-4,195
|
-3,535
|
-2,930
|
9,885
|
1,695
|
11,611
|
-2,368
|
-3,449
|
-3,052
|
-551
|
-4,059
|
-3,843
|
-4,288
|
-3,917
|
-4,131
|
-3,568
|
-3,703
|
-6,070
|
-5,687
|
-3,844
|
-4,091
|
-4,119
|
-4,863
|
-4,583
|
-4,833
|
-4,388
|
-826
|
-5,264
|
-4,442
|
-3,471
|
-3,233
|
-2,786
|
-2,160
|
-2,025
|
-2,993
|
-1,531
|
|
自己株式の取得による支出
|
-4,489
|
12,008
|
12,117
|
21,947
|
22,776
|
11,380
|
5,116
|
7,240
|
22,690
|
20,665
|
6,872
|
11,675
|
8,362
|
6,098
|
8,716
|
12,663
|
8,182
|
8,651
|
13,717
|
8,915
|
3,547
|
3,393
|
0
|
0
|
0
|
-
|
-
|
-
|
923
|
1,149
|
491
|
0
|
1,271
|
757
|
1,643
|
3,433
|
854
|
2,364
|
1,669
|
1,775
|
6,755
|
5,210
|
7,499
|
3,701
|
3,763
|
3,567
|
3,521
|
3,375
|
0
|
0
|
-
|
-
|
-
|
-
|
666
|
1,769
|
2,082
|
5,138
|
|
長期借入れによる収入
|
0
|
-
|
-
|
-
|
34,000
|
4,000
|
-
|
-
|
34,000
|
69,000
|
6,000
|
6,000
|
6,000
|
11,000
|
5,000
|
10,000
|
5,000
|
109,000
|
3,000
|
6,000
|
8,000
|
10,000
|
0
|
0
|
0
|
-
|
2,000
|
3,000
|
0
|
2,000
|
14,000
|
0
|
1,000
|
5,000
|
29,000
|
7,444
|
0
|
0
|
5,000
|
0
|
2,000
|
7,000
|
14,000
|
1,000
|
0
|
3,000
|
19,000
|
6,000
|
8,000
|
0
|
12,000
|
1,000
|
0
|
4,000
|
6,000
|
0
|
0
|
0
|
|
長期借入金の返済による支出
|
1,000
|
1,000
|
1,000
|
15,500
|
7,000
|
0
|
12,000
|
8,000
|
0
|
10,000
|
3,625
|
10,625
|
9,625
|
13,625
|
10,625
|
10,625
|
7,625
|
109,625
|
3,000
|
8,000
|
15,000
|
16,000
|
8,000
|
7,000
|
2,000
|
27,000
|
-6,000
|
-22,000
|
58,000
|
1,000
|
15,000
|
7,000
|
3,000
|
3,000
|
2,000
|
7,444
|
0
|
17,000
|
5,000
|
4,000
|
0
|
2,000
|
4,000
|
4,000
|
0
|
3,000
|
3,000
|
9,000
|
11,000
|
2,000
|
9,000
|
7,000
|
3,000
|
4,000
|
5,000
|
3,000
|
0
|
0
|
|
財務キャッシュフロー
|
-6,864
|
-20,627
|
-14,191
|
-20,849
|
4,379
|
-6,168
|
-14,855
|
-14,642
|
12,951
|
32,985
|
-3,664
|
-15,113
|
-6,576
|
-6,060
|
-16,039
|
-10,405
|
-9,475
|
-8,743
|
-14,796
|
-10,980
|
-9,118
|
-9,319
|
-8,689
|
-7,017
|
-2,016
|
-27,059
|
-4,325
|
-19,237
|
-2,813
|
-799
|
-2,023
|
-7,518
|
-3,587
|
705
|
24,009
|
-3,608
|
-1,073
|
-19,870
|
-3,012
|
-6,258
|
-5,057
|
-1,060
|
-1,701
|
-7,462
|
-4,142
|
-3,608
|
7,184
|
-6,322
|
-3,821
|
-1,875
|
1,389
|
-5,877
|
-3,175
|
46
|
-1,135
|
-4,714
|
-2,256
|
-5,082
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,583
|
88
|
4,841
|
3,170
|
5,694
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|