|
(単位:%)
|
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
|
1,085
|
1,366
|
1,487
|
1,630
|
1,660
|
1,709
|
1,753
|
1,859
|
1,910
|
1,992
|
2,102
|
2,255
|
2,532
|
2,522
|
2,650
|
2,835
|
2,680
|
2,708
|
2,651
|
2,599
|
2,328
|
2,255
|
2,180
|
2,241
|
2,276
|
2,193
|
2,481
|
2,717
|
3,572
|
4,122
|
3,857
|
2,568
|
3,844
|
4,141
|
4,765
|
5,353
|
5,558
|
7,596
|
8,313
|
10,972
|
15,558
|
15,247
|
11,961
|
16,009
|
16,591
|
17,828
|
19,448
|
20,841
|
20,137
|
20,484
|
20,103
|
20,665
|
19,915
|
20,085
|
20,218
|
20,427
|
|
株式報酬費用
|
706
|
1,002
|
1,451
|
1,607
|
1,435
|
1,475
|
2,045
|
1,894
|
2,013
|
2,494
|
2,530
|
2,703
|
2,988
|
3,308
|
3,283
|
3,117
|
2,999
|
2,708
|
2,532
|
2,087
|
1,929
|
1,621
|
1,727
|
1,450
|
1,571
|
4,289
|
4,051
|
1,521
|
3,290
|
4,934
|
5,776
|
6,176
|
7,515
|
12,300
|
14,399
|
8,289
|
14,844
|
15,312
|
46,954
|
37,176
|
47,797
|
53,064
|
52,296
|
63,645
|
59,655
|
54,166
|
43,814
|
55,222
|
60,833
|
52,757
|
45,940
|
51,830
|
55,633
|
53,896
|
51,469
|
53,092
|
|
営業キャッシュフロー
|
-14,071
|
-17,774
|
-20,429
|
7,629
|
-6,972
|
-990
|
-489
|
7,579
|
4,281
|
-147
|
11,208
|
8,880
|
-11,498
|
-11,773
|
-6,038
|
8,149
|
-15,249
|
7,258
|
-20,597
|
-4,365
|
-24,511
|
186
|
-2,203
|
-1,914
|
3,361
|
4,080
|
6,816
|
1,875
|
17,063
|
14,772
|
4,961
|
102,271
|
39,222
|
25,431
|
67,501
|
84,180
|
75,841
|
65,660
|
113,354
|
97,173
|
102,443
|
200,650
|
188,010
|
253,714
|
246,232
|
269,243
|
145,855
|
35,450
|
49,201
|
127,062
|
170,138
|
167,292
|
48,414
|
26,629
|
13,918
|
47,579
|
|
資本的支出
|
-4,605
|
-3,408
|
-3,041
|
-1,936
|
-1,682
|
-1,785
|
-1,419
|
-1,371
|
-2,172
|
-2,161
|
-5,503
|
-3,413
|
-3,611
|
-2,649
|
-3,422
|
-2,843
|
-3,348
|
-4,162
|
-2,097
|
-2,560
|
-3,466
|
-49
|
-94
|
-512
|
-1,043
|
-432
|
-909
|
-1,767
|
-658
|
-2,518
|
-4,192
|
-7,420
|
-3,353
|
-4,451
|
-3,903
|
-8,851
|
-9,940
|
-16,428
|
-12,682
|
-13,208
|
-12,375
|
-8,691
|
-8,948
|
-16,429
|
-22,476
|
-44,002
|
-23,848
|
-20,075
|
-7,371
|
-9,636
|
-8,533
|
-8,064
|
-14,608
|
-8,259
|
-8,032
|
-9,740
|
|
投資キャッシュフロー
|
-4,605
|
-3,408
|
-3,041
|
-1,936
|
-1,682
|
-1,785
|
-1,419
|
-1,371
|
-2,172
|
-2,161
|
-5,503
|
-6,698
|
-3,611
|
-2,649
|
-3,422
|
-2,780
|
-3,348
|
-4,840
|
-2,097
|
-1,510
|
-3,466
|
-49
|
-94
|
-512
|
-1,043
|
-432
|
-9,909
|
-7,767
|
-658
|
-2,518
|
-4,192
|
-7,420
|
-3,353
|
-4,451
|
-3,903
|
-13,861
|
-90,179
|
-36,428
|
-536,422
|
-556,518
|
39,735
|
44,491
|
-338,001
|
-118,131
|
-363,530
|
-64,052
|
-14,810
|
76,037
|
17,734
|
-27,626
|
-112,482
|
250,641
|
113,060
|
-51,185
|
21,405
|
23,512
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
300,000
|
-
|
-
|
-
|
-
|
-
|
-
|
110,000
|
99,998
|
41,996
|
99,908
|
49,794
|
199,666
|
99,964
|
29,993
|
0
|
0
|
|
長期借入れによる収入
|
2,600
|
0
|
0
|
7,400
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,162
|
78
|
0
|
-
|
2,309
|
3,271
|
62,772
|
-328
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
3,287
|
789
|
1,446
|
8,581
|
591
|
605
|
619
|
632
|
866
|
1,311
|
670
|
5,861
|
0
|
0
|
0
|
-
|
55
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
771
|
2,358
|
2,535
|
4,312
|
44,731
|
391
|
536
|
197
|
1,148
|
485
|
636
|
306
|
1,078
|
344
|
0
|
272
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
102,168
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
-973
|
56,259
|
-1,680
|
-2,170
|
-28
|
326
|
-481
|
125
|
-412
|
-64
|
1,587
|
-4,453
|
677
|
19,067
|
122
|
698
|
3,046
|
-6,946
|
38,540
|
-265
|
40,586
|
149
|
4
|
2,558
|
21,730
|
2,014
|
60,866
|
-3,996
|
-44,422
|
115,378
|
-3,140
|
-1,966
|
262,071
|
-7,594
|
-9,164
|
-53,635
|
824,671
|
-205,757
|
-3,271
|
-306,232
|
-8,940
|
-1,280
|
-3,896
|
-3,010
|
-71,805
|
-212,234
|
-117,746
|
-114,989
|
-100,854
|
-100,612
|
-56,071
|
-202,732
|
-214,175
|
-27,555
|
-1,679
|
1,785
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
159,228
|
33,806
|
18,370
|
5,886
|
37,839
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41.6
|
9.5
|
5.1
|
1.4
|
11.0
|