|
(単位:%)
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,374
|
10,249
|
10,227
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
102
|
856
|
574
|
584
|
536
|
635
|
360
|
363
|
480
|
2,090
|
2,180
|
1,842
|
2,240
|
1,956
|
1,893
|
1,750
|
2,022
|
2,323
|
2,097
|
2,285
|
2,681
|
2,734
|
2,635
|
2,776
|
3,196
|
3,497
|
3,535
|
3,524
|
3,418
|
3,660
|
3,212
|
3,526
|
3,436
|
3,685
|
3,516
|
5,263
|
4,000
|
4,700
|
4,500
|
6,200
|
5,900
|
5,300
|
5,300
|
5,000
|
|
営業キャッシュフロー
|
5,030
|
2,600
|
7,063
|
4,909
|
5,985
|
9,414
|
13,712
|
5,436
|
19,827
|
16,333
|
18,417
|
18,689
|
15,674
|
12,752
|
24,915
|
15,431
|
6,085
|
27,040
|
35,724
|
27,784
|
15,889
|
36,511
|
54,117
|
16,550
|
35,912
|
69,613
|
38,359
|
36,905
|
37,618
|
45,817
|
33,043
|
21,836
|
48,225
|
51,235
|
99,207
|
79,237
|
73,833
|
64,260
|
112,446
|
89,661
|
84,800
|
79,000
|
101,400
|
74,800
|
92,100
|
90,400
|
124,000
|
64,900
|
|
資本的支出
|
-749
|
-769
|
-1,108
|
-3,550
|
-5,666
|
-5,847
|
-8,446
|
-7,346
|
-6,503
|
-6,921
|
-5,745
|
-7,844
|
-7,776
|
-6,905
|
-8,266
|
-8,721
|
-10,237
|
-8,241
|
-8,573
|
-8,181
|
-8,658
|
-9,120
|
-19,489
|
-12,900
|
-9,919
|
-6,426
|
-9,170
|
-8,072
|
-10,846
|
-9,432
|
-7,620
|
-9,081
|
-10,362
|
-14,150
|
-10,700
|
-10,434
|
-14,949
|
-13,381
|
-18,572
|
-14,698
|
-21,800
|
-20,800
|
-24,100
|
-21,900
|
-20,200
|
-15,600
|
-19,200
|
-15,600
|
|
投資キャッシュフロー
|
-2,595
|
-469
|
-2,287
|
-10,792
|
-35,532
|
-20,037
|
-35,402
|
-20,394
|
-15,110
|
-27,878
|
-12,085
|
-24,524
|
-114,996
|
-42,977
|
-22,326
|
-20,144
|
-21,291
|
-7,078
|
-19,166
|
-26,534
|
-13,959
|
-25,325
|
-18,747
|
-73,702
|
-8,099
|
-623
|
-20,755
|
-48,317
|
-52,392
|
-34,494
|
-34,723
|
-156,830
|
-68,718
|
-129,187
|
57,970
|
-18,734
|
-47,614
|
-11,906
|
-18,358
|
-25,522
|
-21,100
|
-34,100
|
-39,200
|
-64,700
|
-26,100
|
-17,100
|
-37,200
|
-31,600
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,786
|
8,821
|
8,821
|
8,866
|
35,426
|
8,982
|
8,945
|
8,845
|
34,536
|
9,935
|
9,308
|
9,300
|
54,900
|
9,800
|
9,800
|
9,700
|
56,800
|
10,100
|
10,000
|
9,900
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
6,100
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,640
|
0
|
18,187
|
46,536
|
-
|
-
|
-
|
-
|
15,759
|
0
|
0
|
18,165
|
-
|
-
|
-
|
-
|
49,865
|
49,800
|
12,528
|
25,363
|
-
|
-
|
-
|
-
|
-
|
-
|
20,700
|
78,900
|
34,300
|
49,200
|
51,400
|
37,700
|
|
長期借入れによる収入
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
296
|
393
|
30
|
362
|
766
|
845
|
1,020
|
1,457
|
1,119
|
1,472
|
1,464
|
1,794
|
2,117
|
2,798
|
2,286
|
2,801
|
3,092
|
3,771
|
3,461
|
3,806
|
3,946
|
5,805
|
5,527
|
6,038
|
6,711
|
6,494
|
6,596
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,350
|
-
|
14,823
|
-8,088
|
25,132
|
9,839
|
21,393
|
16,511
|
165
|
13,587
|
-1,024
|
1,267
|
109,447
|
72,308
|
-2,271
|
215
|
-27,398
|
99,878
|
-17,215
|
-49,897
|
-4,226
|
-3,585
|
103,833
|
91
|
-18,514
|
-3,690
|
-2,621
|
-24,539
|
-9,403
|
-14,755
|
-10,796
|
277,044
|
-95,558
|
-69,542
|
-23,715
|
-34,278
|
-37,156
|
-15,818
|
-9,555
|
-17,371
|
-50,300
|
-64,500
|
-36,300
|
-88,700
|
-94,900
|
-66,800
|
-58,700
|
-44,700
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,900
|
71,900
|
74,800
|
104,800
|
49,300
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.1
|
10.5
|
9.8
|
13.5
|
6.6
|