|
(単位:%)
|
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
|
4Q22
|
3Q22
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
794
|
203
|
291
|
-
|
458
|
546
|
428
|
-
|
456
|
466
|
466
|
-
|
575
|
893
|
1,099
|
-
|
1,205
|
1,263
|
1,408
|
-
|
1,425
|
1,523
|
1,314
|
-
|
2,271
|
1,476
|
1,553
|
-
|
1,644
|
1,871
|
2,184
|
-
|
283
|
3,755
|
2,611
|
-
|
7,721
|
-3,117
|
-
|
1,058
|
1,866
|
1,980
|
2,184
|
-
|
1,070
|
1,912
|
2,248
|
-
|
|
株式報酬費用
|
29
|
31
|
214
|
240
|
125
|
127
|
191
|
64
|
282
|
176
|
173
|
131
|
173
|
185
|
189
|
189
|
285
|
247
|
255
|
251
|
579
|
332
|
346
|
339
|
478
|
384
|
416
|
402
|
555
|
518
|
527
|
510
|
692
|
570
|
568
|
563
|
640
|
894
|
68
|
372
|
443
|
458
|
455
|
458
|
1
|
242
|
490
|
488
|
|
営業キャッシュフロー
|
16,394
|
9,569
|
26,311
|
-
|
13,574
|
-1,896
|
-5,541
|
-
|
9,948
|
46
|
6,742
|
-
|
7,986
|
-9,915
|
17,111
|
-
|
20,232
|
-7,833
|
14,229
|
-
|
14,920
|
965
|
7,449
|
-
|
-5,283
|
-28,048
|
-7,522
|
-2,724
|
-25,835
|
11,623
|
-20,811
|
48,091
|
31,133
|
10,359
|
1,451
|
-
|
32,786
|
19,215
|
8,947
|
5,898
|
2,791
|
16,025
|
331
|
-6,155
|
32,825
|
-90,172
|
37,073
|
23,723
|
|
資本的支出
|
-4,815
|
-2,511
|
763
|
-624
|
-24
|
-533
|
-126
|
-232
|
-316
|
-1,270
|
-647
|
-310
|
-268
|
-1,385
|
-1,214
|
-306
|
-184
|
-185
|
-452
|
-696
|
-448
|
-455
|
-258
|
-1,058
|
-1,564
|
-1,288
|
-729
|
-524
|
-4,856
|
-5,724
|
-7,991
|
-6,988
|
-5,697
|
-8,010
|
-8,760
|
-7,425
|
-9,808
|
-2,826
|
-3,149
|
-2,704
|
-940
|
-556
|
-601
|
-495
|
-184
|
-650
|
-106
|
-288
|
|
投資キャッシュフロー
|
-15,477
|
-43,908
|
-98,753
|
-
|
-53,967
|
-51,173
|
-34,029
|
-
|
-60,942
|
-78,086
|
-69,691
|
-
|
-179,009
|
-186,258
|
-147,388
|
-
|
-200,277
|
-298,822
|
-200,813
|
-
|
-93,617
|
-167,348
|
-150,687
|
-
|
-160,239
|
-1,733
|
-60,108
|
-91,193
|
25,877
|
-65,961
|
19,637
|
-24,362
|
29,344
|
-85,711
|
25,761
|
-
|
8,497
|
-201,060
|
-236,289
|
-132,565
|
-93,267
|
-100,124
|
-147,896
|
-154,883
|
-216,446
|
-80,052
|
703,113
|
-277,934
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
264
|
265
|
265
|
286
|
265
|
269
|
266
|
293
|
267
|
271
|
331
|
330
|
388
|
388
|
507
|
392
|
507
|
501
|
612
|
610
|
613
|
601
|
594
|
610
|
585
|
594
|
594
|
576
|
601
|
600
|
601
|
613
|
596
|
572
|
584
|
548
|
519
|
530
|
531
|
498
|
520
|
534
|
517
|
516
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,746
|
2,387
|
5,651
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,118
|
11,122
|
19,160
|
4,002
|
283
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
976
|
15,381
|
83,323
|
-
|
44,163
|
16,253
|
58,533
|
-
|
62,277
|
69,070
|
52,992
|
-
|
246,815
|
165,237
|
128,094
|
-
|
193,691
|
319,800
|
246,045
|
-
|
94,463
|
244,996
|
86,668
|
-
|
107,304
|
247,585
|
135,734
|
4,876
|
23,865
|
201,689
|
-8,992
|
-92,376
|
-64,078
|
-12,056
|
51,506
|
-
|
33,306
|
-127,751
|
-298,119
|
174,087
|
165,842
|
-379
|
463,258
|
-85,031
|
111,665
|
222,131
|
-398,886
|
-76,673
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-6,650
|
32,641
|
-90,822
|
36,967
|
23,435
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-8.6
|
42.5
|
-112.3
|
43.8
|
30.0
|