|
(単位:%)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
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
|
2,051
|
2,213
|
2,229
|
1,994
|
2,104
|
2,305
|
2,247
|
2,370
|
2,252
|
1,750
|
1,714
|
1,895
|
1,774
|
1,523
|
1,521
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,560
|
1,670
|
1,736
|
1,731
|
1,755
|
1,791
|
1,618
|
1,625
|
1,662
|
1,687
|
|
株式報酬費用
|
138
|
105
|
108
|
54
|
122
|
122
|
103
|
72
|
130
|
117
|
115
|
119
|
189
|
103
|
126
|
105
|
143
|
138
|
143
|
162
|
162
|
185
|
141
|
181
|
143
|
244
|
145
|
159
|
218
|
170
|
207
|
245
|
182
|
197
|
303
|
267
|
185
|
199
|
64
|
270
|
64
|
194
|
234
|
264
|
172
|
222
|
293
|
495
|
86
|
287
|
135
|
364
|
105
|
148
|
151
|
121
|
220
|
206
|
274
|
177
|
170
|
203
|
201
|
225
|
|
営業キャッシュフロー
|
-6,360
|
4,873
|
6,683
|
6,258
|
4,642
|
5,898
|
4,439
|
5,261
|
2,774
|
4,021
|
5,003
|
5,256
|
2,241
|
3,830
|
5,908
|
5,786
|
2,935
|
4,087
|
4,463
|
5,398
|
685
|
4,090
|
5,024
|
4,713
|
1,651
|
3,579
|
4,699
|
5,972
|
1,589
|
3,252
|
4,887
|
6,742
|
1,983
|
3,847
|
5,259
|
4,738
|
1,698
|
2,611
|
4,510
|
3,769
|
3,133
|
3,555
|
2,090
|
5,625
|
4,538
|
11,299
|
10,832
|
6,262
|
6,541
|
8,176
|
5,974
|
8,582
|
1,212
|
-1,208
|
3,456
|
5,240
|
1,090
|
-1,781
|
6,714
|
6,721
|
2,335
|
-582
|
4,603
|
5,348
|
|
資本的支出
|
-305
|
-373
|
-288
|
-547
|
-250
|
-358
|
-454
|
-598
|
-254
|
-294
|
-285
|
-494
|
-202
|
-309
|
-278
|
-417
|
-292
|
-278
|
-275
|
-354
|
-239
|
-258
|
-289
|
-611
|
-301
|
-401
|
-432
|
-689
|
-358
|
-448
|
-450
|
-700
|
-386
|
-424
|
-547
|
-685
|
-460
|
-479
|
-565
|
-672
|
-463
|
-479
|
-525
|
-785
|
-554
|
-540
|
-624
|
-993
|
-643
|
-751
|
-841
|
-1,001
|
-1,139
|
-914
|
-810
|
-1,044
|
-704
|
-637
|
-651
|
-917
|
-564
|
-618
|
-602
|
-845
|
|
投資キャッシュフロー
|
9,394
|
-361
|
-3,880
|
-5,645
|
725
|
361
|
215
|
899
|
451
|
-887
|
-247
|
6,837
|
-10,930
|
836
|
-611
|
80
|
-98
|
-1,507
|
-2,535
|
-1,514
|
6,592
|
-2,105
|
-5,243
|
-2,224
|
4,355
|
-4,678
|
-4,381
|
-3,107
|
4,772
|
-1,738
|
-2,996
|
-4,779
|
9,667
|
-1,474
|
-2,904
|
-764
|
7,550
|
-1,902
|
-6,760
|
-2,833
|
-71
|
-13,011
|
481
|
8,330
|
-1,747
|
-8,137
|
-10,076
|
-2,574
|
567
|
-11,313
|
-627
|
-4,410
|
3,315
|
-25,485
|
888
|
-10,996
|
1,732
|
4,600
|
-2,057
|
-1,623
|
3,274
|
3,951
|
-2,430
|
-6,146
|
|
自己株式の取得による支出
|
-
|
-
|
500
|
0
|
1,430
|
2,249
|
2,110
|
3,211
|
1,659
|
1,340
|
1,835
|
3,394
|
4,626
|
3,263
|
3,754
|
4,647
|
1,197
|
1,323
|
1,281
|
1,199
|
6,000
|
0
|
160
|
0
|
5,000
|
0
|
0
|
0
|
5,000
|
0
|
0
|
0
|
6,063
|
0
|
1,105
|
5,030
|
8,865
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,624
|
3,994
|
0
|
0
|
0
|
4,491
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
5,945
|
5,273
|
0
|
0
|
1
|
0
|
0
|
4,974
|
0
|
4,942
|
0
|
0
|
0
|
1,241
|
15,365
|
94
|
-11,478
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
5,991
|
|
長期借入金の返済による支出
|
9
|
-7
|
2
|
2
|
3,878
|
-397
|
5
|
3,500
|
3
|
4
|
7
|
1,499
|
2
|
2,392
|
2
|
1,750
|
752
|
0
|
34
|
1,318
|
3,002
|
0
|
1
|
0
|
1,536
|
2,781
|
0
|
3,372
|
1,253
|
3,220
|
1
|
1,680
|
355
|
2,749
|
0
|
462
|
3,004
|
2,351
|
451
|
1,000
|
2,181
|
0
|
330
|
1,492
|
-
|
-
|
-
|
1,003
|
1,609
|
0
|
0
|
1,689
|
269
|
1,000
|
1,300
|
0
|
1,250
|
1,000
|
0
|
0
|
-
|
-
|
0
|
3,007
|
|
財務キャッシュフロー
|
-3,211
|
-4,361
|
-2,523
|
-1,079
|
-6,404
|
-3,918
|
-4,035
|
-6,250
|
-3,507
|
-2,968
|
-3,291
|
-6,233
|
434
|
-4,034
|
-5,631
|
-5,744
|
-2,133
|
-2,040
|
-2,887
|
-2,926
|
-6,982
|
-1,875
|
-267
|
-1,109
|
-7,014
|
1,945
|
-1,624
|
-2,228
|
-4,921
|
-3,001
|
-1,728
|
-3,385
|
-10,720
|
-1,908
|
-1,406
|
-6,407
|
-8,467
|
-851
|
3,273
|
-2,440
|
-2,200
|
9,159
|
-2,821
|
-13,787
|
-2,807
|
-2,557
|
-1,101
|
-3,351
|
-6,578
|
2,520
|
-5,761
|
-5,015
|
-2,771
|
27,174
|
-3,779
|
5,442
|
-4,931
|
-2,459
|
-4,636
|
-5,114
|
-5,227
|
-3,196
|
-2,477
|
596
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,804
|
1,771
|
-1,200
|
4,001
|
4,503
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.7
|
12.9
|
-8.2
|
24.0
|
25.6
|