|
(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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
|
減価償却費
|
963
|
-58
|
715
|
720
|
794
|
838
|
860
|
944
|
966
|
855
|
970
|
837
|
827
|
820
|
849
|
1,065
|
872
|
624
|
878
|
969
|
1,038
|
1,076
|
1,012
|
1,068
|
1,192
|
1,264
|
1,323
|
1,370
|
1,421
|
1,441
|
2,138
|
2,124
|
-3,100
|
483
|
855
|
1,270
|
1,040
|
771
|
2,162
|
1,153
|
1,665
|
1,655
|
751
|
1,067
|
1,011
|
1,212
|
1,511
|
1,381
|
1,509
|
|
株式報酬費用
|
158
|
153
|
178
|
190
|
191
|
187
|
185
|
256
|
228
|
226
|
248
|
390
|
483
|
269
|
567
|
345
|
347
|
346
|
754
|
353
|
387
|
405
|
1,170
|
396
|
416
|
343
|
994
|
465
|
471
|
495
|
696
|
568
|
558
|
723
|
847
|
613
|
1,206
|
990
|
958
|
919
|
1,439
|
1,159
|
1,209
|
1,970
|
1,725
|
1,192
|
915
|
1,150
|
1,635
|
|
営業キャッシュフロー
|
13,935
|
10,378
|
13,575
|
11,728
|
12,219
|
11,069
|
11,684
|
15,847
|
12,775
|
-
|
10,866
|
9,738
|
13,617
|
11,408
|
8,628
|
7,496
|
15,041
|
9,601
|
7,459
|
3,677
|
26,386
|
12,551
|
19,727
|
13,339
|
14,121
|
20,279
|
19,884
|
24,013
|
22,503
|
13,038
|
20,243
|
19,690
|
21,650
|
25,548
|
24,397
|
23,319
|
30,001
|
16,133
|
24,249
|
24,720
|
29,340
|
37,975
|
31,381
|
26,000
|
36,761
|
27,259
|
26,332
|
25,253
|
24,611
|
|
資本的支出
|
-760
|
-1,329
|
-1,906
|
-3,632
|
-2,011
|
-1,429
|
-696
|
-850
|
-440
|
-800
|
-577
|
-479
|
-848
|
-588
|
-947
|
-1,106
|
-933
|
-1,852
|
-977
|
-671
|
-1,203
|
-1,126
|
-810
|
-514
|
-746
|
-1,902
|
-1,354
|
-1,392
|
-1,153
|
-1,624
|
-1,793
|
-800
|
-1,573
|
-1,770
|
-1,605
|
-2,384
|
-1,714
|
-916
|
-792
|
-1,429
|
-944
|
-1,720
|
-1,062
|
-2,706
|
-2,012
|
-1,486
|
-791
|
-780
|
-825
|
|
投資キャッシュフロー
|
-11,953
|
-82,579
|
-18,898
|
-16,278
|
15,083
|
-62,425
|
-5,157
|
11,233
|
-4,952
|
-
|
-25,232
|
-101,482
|
-34,567
|
-59,275
|
-62,237
|
-69,212
|
-59,225
|
-134,263
|
-29,992
|
-114,980
|
-75,841
|
-221,941
|
-179,316
|
-79,936
|
-21,996
|
-73,901
|
-90,396
|
-51,773
|
-59,907
|
-140,482
|
-24,847
|
-8,465
|
-39,326
|
-231,339
|
-239,278
|
-239,871
|
-212,858
|
100,961
|
-30,015
|
-473,378
|
44,426
|
-286,931
|
-123,176
|
-286,180
|
-40,836
|
-106,261
|
-130,423
|
-13,052
|
64,620
|
|
配当金の支払額
|
1,509
|
-
|
1,506
|
1,361
|
1,354
|
-
|
1,781
|
1,788
|
2,205
|
-
|
2,401
|
2,717
|
2,866
|
-
|
2,852
|
3,243
|
3,245
|
3,246
|
3,525
|
3,956
|
4,260
|
4,266
|
4,527
|
4,776
|
4,775
|
4,775
|
4,778
|
5,509
|
5,510
|
5,510
|
5,838
|
6,357
|
6,362
|
6,362
|
6,364
|
6,364
|
6,369
|
6,828
|
7,000
|
6,922
|
8,809
|
9,514
|
9,506
|
9,505
|
9,500
|
9,529
|
9,520
|
9,522
|
9,520
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,452
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
130,000
|
100,000
|
50,000
|
0
|
-
|
-
|
-
|
-
|
20,000
|
110,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-8,389
|
79,501
|
19,586
|
-5,553
|
-969
|
55,850
|
-17,006
|
-14,739
|
28,024
|
-
|
59,250
|
83,104
|
9,151
|
30,017
|
77,498
|
66,077
|
29,757
|
120,016
|
117,659
|
50,567
|
91,923
|
189,840
|
134,194
|
101,873
|
25,110
|
-6,362
|
60,614
|
37,537
|
74,828
|
155,807
|
22,364
|
9,315
|
52,735
|
206,204
|
218,146
|
140,714
|
114,885
|
56,188
|
293,001
|
14,553
|
119,373
|
72,753
|
92,092
|
250,367
|
43,067
|
23,602
|
238,374
|
-45,371
|
-202,267
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,749
|
25,773
|
25,541
|
24,473
|
23,786
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.4
|
21.3
|
20.2
|
18.9
|
18.5
|