|
(単位:%)
|
1Q10
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,073
|
4,665
|
16,023
|
18,872
|
21,844
|
19,969
|
18,241
|
17,842
|
17,716
|
17,989
|
17,115
|
15,984
|
15,979
|
17,270
|
16,474
|
15,711
|
15,225
|
15,576
|
15,622
|
15,777
|
15,305
|
15,497
|
15,227
|
17,469
|
16,373
|
16,953
|
17,048
|
20,316
|
|
株式報酬費用
|
804
|
825
|
1,097
|
1,132
|
1,120
|
1,730
|
484
|
966
|
1,745
|
1,687
|
1,724
|
1,973
|
3,860
|
1,427
|
2,190
|
2,886
|
1,998
|
1,753
|
1,933
|
1,657
|
1,162
|
832
|
862
|
1,474
|
516
|
1,357
|
-1,384
|
521
|
506
|
546
|
787
|
556
|
1,253
|
1,223
|
1,143
|
1,095
|
1,065
|
1,738
|
272
|
757
|
661
|
1,170
|
332
|
1,205
|
2,525
|
2,516
|
3,329
|
4,178
|
4,398
|
4,005
|
4,202
|
5,988
|
7,685
|
9,235
|
7,571
|
9,605
|
7,608
|
10,407
|
8,523
|
8,801
|
10,712
|
11,125
|
9,318
|
|
営業キャッシュフロー
|
-21,291
|
533
|
26,648
|
31,655
|
6,843
|
1,045
|
-12,574
|
2,525
|
46,710
|
14,077
|
1,572
|
-12,190
|
-8,646
|
-4,560
|
-13,109
|
-24,481
|
-2,193
|
3
|
2,026
|
-24,279
|
-17,772
|
-21,252
|
9,185
|
-4,973
|
-10,627
|
-16,774
|
-2,753
|
-10,596
|
6,502
|
-249
|
10,133
|
-5,162
|
-15,120
|
156
|
139
|
-6,609
|
2,686
|
20,493
|
22,897
|
18,403
|
34,987
|
48,338
|
25,664
|
18,380
|
73,654
|
51,225
|
65,310
|
32,681
|
104,273
|
87,138
|
43,455
|
89,752
|
169,536
|
61,038
|
50,969
|
-68,784
|
195,655
|
160,399
|
36,122
|
-7,214
|
90,333
|
139,437
|
35,891
|
|
資本的支出
|
-1,442
|
-2,901
|
-2,404
|
-2,792
|
-3,077
|
-630
|
-2,945
|
-1,547
|
-2,135
|
-2,155
|
-5,149
|
-3,655
|
-7,359
|
-8,915
|
-5,697
|
-3,060
|
-3,865
|
-4,394
|
-2,510
|
-2,066
|
-3,731
|
-3,561
|
-2,186
|
-2,429
|
-3,037
|
-
|
-
|
-1,684
|
-2,608
|
-753
|
-
|
-2,646
|
-4,300
|
-2,462
|
-
|
-1,921
|
-1,325
|
-
|
-15,142
|
-5,353
|
-3,916
|
-3,602
|
-14,004
|
-3,123
|
-3,685
|
-4,936
|
-13,888
|
-5,359
|
-4,696
|
-7,056
|
-18,247
|
-5,760
|
-7,794
|
-8,427
|
-19,885
|
-5,820
|
-9,777
|
-9,669
|
-10,340
|
-9,371
|
-9,095
|
-9,195
|
-13,646
|
|
投資キャッシュフロー
|
-93,906
|
-2,901
|
-8,373
|
-2,792
|
-3,077
|
-1,093
|
-2,945
|
-1,741
|
149,057
|
-44,162
|
-9,274
|
-76,880
|
-660
|
-221,267
|
-3,563
|
53,556
|
-3,247
|
-4,394
|
-1,647
|
-2,066
|
-3,731
|
18,814
|
4
|
-1,323
|
-3,011
|
-67,049
|
-1,598
|
-6,816
|
-2,531
|
-648
|
-3,635
|
-2,646
|
-4,300
|
-2,462
|
-4,107
|
-1,921
|
-1,325
|
-709,438
|
-15,142
|
-5,353
|
-3,375
|
-3,602
|
-14,004
|
-3,123
|
-22,537
|
-4,936
|
-80,945
|
-5,359
|
-64,593
|
-34,474
|
-3,626
|
-5,760
|
-20,649
|
-14,316
|
-15,781
|
-5,820
|
-9,777
|
-9,669
|
-11,204
|
-126,693
|
-9,020
|
-11,724
|
-13,646
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75,000
|
0
|
100,108
|
75,153
|
40,050
|
78,072
|
42,000
|
92,604
|
-
|
-
|
62,458
|
95,064
|
|
長期借入金の返済による支出
|
128,952
|
-128,327
|
625
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
152,442
|
-304
|
-1,869
|
-28,863
|
-3,766
|
48
|
15,519
|
-784
|
-29,748
|
-30,752
|
2,621
|
27,627
|
91,510
|
155,831
|
20,855
|
-19,318
|
533
|
3,625
|
2,058
|
52,619
|
-229
|
30,708
|
-16,540
|
4,759
|
57,012
|
35,408
|
12,563
|
24,249
|
21,096
|
-1,010
|
-54
|
-1,267
|
9,903
|
-128
|
-436
|
-305
|
7,326
|
705,491
|
6,512
|
-2,862
|
9,243
|
-22,788
|
-52,442
|
-5,160
|
-2,953
|
-2,959
|
-65,798
|
-1,145
|
18,766
|
-1,242
|
-1,111
|
-80,402
|
-5,497
|
-101,399
|
-77,828
|
-49,732
|
-28,519
|
-44,576
|
-95,379
|
-107,286
|
-53,867
|
-16,709
|
-99,443
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,782
|
-16,585
|
81,238
|
130,242
|
22,245
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.9
|
-1.2
|
5.7
|
9.1
|
1.5
|