|
(単位:%)
|
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
|
1Q26
|
2Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
928
|
736
|
381
|
1,030
|
790
|
566
|
991
|
1,044
|
1,266
|
1,530
|
1,741
|
1,729
|
1,364
|
1,454
|
1,211
|
820
|
889
|
747
|
776
|
776
|
757
|
767
|
782
|
849
|
902
|
914
|
734
|
936
|
810
|
1,022
|
|
株式報酬費用
|
284
|
137
|
134
|
105
|
157
|
372
|
131
|
130
|
126
|
139
|
143
|
394
|
367
|
581
|
289
|
260
|
291
|
258
|
702
|
275
|
254
|
259
|
266
|
258
|
292
|
238
|
685
|
45
|
37
|
102
|
240
|
240
|
237
|
237
|
274
|
216
|
202
|
611
|
201
|
216
|
190
|
191
|
212
|
227
|
221
|
525
|
49
|
74
|
41
|
76
|
173
|
127
|
123
|
120
|
123
|
128
|
|
営業キャッシュフロー
|
43,162
|
-34,680
|
-61,365
|
14,283
|
123,622
|
-21,475
|
19,529
|
45,720
|
30,552
|
-47,284
|
-19,013
|
-43,763
|
-76,427
|
81,428
|
70,232
|
-15,338
|
-5,496
|
-1,663
|
-70,552
|
105,866
|
55,864
|
-8,272
|
-8,712
|
33,146
|
8,185
|
-4,633
|
23,617
|
21,537
|
27,040
|
34,897
|
-209
|
2,286
|
1,829
|
4,048
|
3,048
|
3,685
|
2,292
|
2,548
|
3,047
|
2,638
|
1,670
|
4,438
|
2,262
|
2,950
|
6,626
|
4,487
|
3,364
|
94
|
2,983
|
-756
|
2,559
|
324
|
3,322
|
2,480
|
2,496
|
1,219
|
|
資本的支出
|
432
|
611
|
202
|
197
|
-1,293
|
-217
|
-292
|
-218
|
-82
|
-123
|
-168
|
-99
|
-67
|
-42
|
-71
|
-129
|
-498
|
-819
|
-78
|
-107
|
-806
|
-500
|
-901
|
-688
|
-1,124
|
-196
|
-307
|
-41
|
197
|
-298
|
-10
|
-138
|
-37
|
-44
|
-69
|
-138
|
-18
|
0
|
-8
|
-15
|
-90
|
-52
|
-212
|
-367
|
-151
|
-11
|
-564
|
-536
|
-395
|
-94
|
-171
|
-17
|
-29
|
-313
|
-44
|
-187
|
|
投資キャッシュフロー
|
21,631
|
28,388
|
22,149
|
10,466
|
20,629
|
10,146
|
1,944
|
-4,152
|
-8,582
|
-1,353
|
-15,910
|
-8,971
|
-21,924
|
6,852
|
8,331
|
-19,738
|
335
|
-52,850
|
-10,820
|
-10,220
|
-20,644
|
-42,832
|
-6,980
|
-2,263
|
-17,104
|
-958
|
34,362
|
-3,053
|
-25,564
|
11,546
|
-35,070
|
-9,454
|
33,956
|
-38,339
|
-58,215
|
19,638
|
-22,285
|
4,990
|
9,053
|
7,960
|
-32,194
|
-36,565
|
-45,051
|
-39,313
|
-31,062
|
5,530
|
9,681
|
2,204
|
14,903
|
18,274
|
10,295
|
-653
|
-10
|
16,827
|
9,742
|
8,598
|
|
配当金の支払額
|
-448
|
-438
|
-542
|
-533
|
2,891
|
725
|
1,030
|
1,005
|
981
|
948
|
1,023
|
1,005
|
986
|
1,041
|
1,032
|
1,009
|
1,000
|
973
|
1,033
|
1,032
|
1,028
|
1,026
|
1,078
|
1,064
|
1,042
|
1,044
|
1,040
|
1,051
|
1,052
|
1,051
|
1,047
|
1,048
|
1,047
|
1,041
|
1,041
|
1,042
|
1,041
|
1,049
|
1,056
|
1,039
|
1,031
|
1,020
|
1,020
|
1,004
|
991
|
983
|
981
|
976
|
968
|
962
|
961
|
946
|
935
|
924
|
921
|
906
|
|
自己株式の取得による支出
|
-1,851
|
-1,735
|
-2,548
|
-1,448
|
10,807
|
2,148
|
3,404
|
5,670
|
2,983
|
5,125
|
2,398
|
2,385
|
4,457
|
3,440
|
3,649
|
1,634
|
3,634
|
4,121
|
1,662
|
1,659
|
1,678
|
3,715
|
2,450
|
2,702
|
1,475
|
720
|
377
|
8
|
460
|
567
|
346
|
51
|
887
|
-1
|
30
|
6
|
912
|
1,388
|
851
|
1,734
|
1,156
|
564
|
724
|
1,472
|
1,396
|
1,056
|
495
|
762
|
707
|
637
|
1,464
|
1,030
|
801
|
1,153
|
1,059
|
1,536
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
-
|
-
|
-
|
-
|
20,000
|
0
|
0
|
0
|
0
|
0
|
10,000
|
0
|
-
|
-
|
-
|
-
|
30,000
|
7
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,000
|
25,000
|
12,500
|
5,000
|
43,000
|
44,000
|
18,000
|
5,000
|
20,000
|
-
|
-
|
|
長期借入金の返済による支出
|
-30,013
|
-30,014
|
-13
|
-14
|
20,068
|
14
|
50,015
|
5,014
|
15
|
10,016
|
15
|
16
|
16
|
17
|
16
|
17
|
17
|
18
|
18
|
18
|
19
|
18
|
20
|
17
|
10,013
|
13
|
14
|
14
|
10,014
|
14
|
15
|
14
|
15
|
23
|
16
|
20,016
|
5,015
|
10,017
|
10,983
|
10,000
|
0
|
0
|
20,000
|
0
|
0
|
10,000
|
10,000
|
9
|
20,000
|
0
|
5,000
|
15,000
|
35,004
|
22,508
|
5,008
|
41,007
|
|
財務キャッシュフロー
|
-11,293
|
-35,579
|
-7,431
|
-23,604
|
-23,563
|
-15,154
|
-58,320
|
-16,768
|
-10,293
|
-25,895
|
1,124
|
-326
|
96,948
|
-37,552
|
-3,820
|
-9,711
|
5,283
|
-5,762
|
69,609
|
-52,278
|
7,267
|
-1,368
|
-7,917
|
-32,927
|
12,320
|
-1,682
|
-22,352
|
-30,053
|
-7,377
|
-37,269
|
19,162
|
886
|
232
|
66,075
|
5,600
|
-15,789
|
17,621
|
-8,897
|
5,879
|
-13,167
|
4,965
|
-4,580
|
58,076
|
22,502
|
60,367
|
-4,939
|
-20,916
|
-13,398
|
-13,033
|
-17,873
|
-16,037
|
-2,325
|
2,064
|
-17,132
|
-15,921
|
-4,854
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
307
|
3,293
|
2,167
|
2,452
|
1,032
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
22.8
|
15.4
|
17.3
|
7.4
|