|
(単位:%)
|
3Q11
|
4Q11
|
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
|
|
株式報酬費用
|
485
|
484
|
38
|
44
|
142
|
30
|
25
|
24
|
25
|
18
|
28
|
36
|
34
|
33
|
34
|
67
|
85
|
76
|
162
|
169
|
159
|
159
|
232
|
253
|
222
|
138
|
195
|
198
|
187
|
193
|
182
|
195
|
195
|
262
|
231
|
380
|
362
|
334
|
301
|
292
|
211
|
270
|
529
|
300
|
300
|
288
|
505
|
318
|
323
|
323
|
145
|
318
|
288
|
333
|
|
営業キャッシュフロー
|
3,594
|
3,889
|
3,505
|
1,018
|
3,229
|
6,450
|
3,449
|
2,345
|
3,792
|
2,761
|
3,881
|
1,294
|
4,261
|
2,640
|
815
|
237
|
2,487
|
-2,415
|
3,748
|
2,554
|
-
|
5,279
|
8,926
|
4,007
|
7,447
|
4,258
|
6,501
|
3,921
|
9,008
|
-4,051
|
12,053
|
-217
|
5,379
|
7,852
|
11,002
|
2,294
|
5,243
|
9,003
|
7,065
|
1,037
|
11,225
|
16,762
|
-5,978
|
4,244
|
7,645
|
8,862
|
1,172
|
1,963
|
2,980
|
6,055
|
-1,241
|
6,819
|
5,577
|
7,058
|
|
資本的支出
|
-135
|
-126
|
-310
|
-454
|
-196
|
-60
|
-313
|
-296
|
-500
|
-828
|
-2,417
|
-245
|
-402
|
-156
|
-89
|
-239
|
-237
|
-922
|
-897
|
-548
|
-200
|
-567
|
-677
|
-1,315
|
-573
|
-762
|
-374
|
-370
|
-257
|
-284
|
-888
|
-1,116
|
-1,007
|
-570
|
-907
|
-207
|
-509
|
-1,834
|
-118
|
-252
|
-214
|
-559
|
-
|
-
|
-712
|
-1,393
|
-
|
-
|
-
|
-815
|
-
|
-
|
-
|
-663
|
|
投資キャッシュフロー
|
-7,263
|
-1,674
|
-1,859
|
609
|
32,760
|
-16,529
|
2,054
|
8,090
|
-52,231
|
-3,385
|
-14,898
|
-35,118
|
13,881
|
5,228
|
116,049
|
-69,059
|
-42,768
|
29,641
|
-39,982
|
-6,757
|
-
|
-4,557
|
-6,764
|
-16,235
|
-19,892
|
-2,854
|
30,497
|
-28,401
|
-26,710
|
-23,466
|
-10,741
|
-205,121
|
113,811
|
-21,506
|
-60,260
|
-31,184
|
6,542
|
-76,755
|
-66,073
|
-40,830
|
-30,898
|
26,608
|
-13,575
|
7,483
|
5,391
|
-13,005
|
566
|
1,268
|
-30,280
|
-18,148
|
-16,161
|
-20,906
|
-33,202
|
-43,345
|
|
配当金の支払額
|
1,588
|
5,508
|
1,269
|
2,265
|
1,172
|
1,166
|
1,129
|
1,096
|
1,077
|
530
|
531
|
526
|
523
|
518
|
519
|
519
|
521
|
880
|
886
|
898
|
906
|
889
|
1,185
|
1,164
|
1,157
|
1,135
|
1,375
|
1,313
|
1,297
|
1,289
|
1,288
|
1,251
|
1,252
|
1,246
|
1,232
|
1,195
|
1,148
|
1,102
|
1,337
|
1,332
|
1,312
|
1,300
|
1,533
|
1,528
|
1,521
|
1,484
|
1,504
|
1,494
|
1,471
|
1,445
|
1,439
|
1,437
|
1,419
|
1,417
|
|
自己株式の取得による支出
|
1,714
|
5,247
|
6,790
|
9,131
|
65
|
4,107
|
2,749
|
4,568
|
2,432
|
769
|
1,675
|
470
|
740
|
1,021
|
-
|
-
|
-
|
-
|
3,529
|
0
|
2,461
|
3,324
|
4,868
|
4,274
|
3,280
|
10,498
|
15,668
|
2,397
|
1,284
|
106
|
8,080
|
0
|
164
|
2,275
|
5,785
|
4,992
|
10,679
|
1,825
|
1,034
|
2,656
|
1,847
|
814
|
1,351
|
786
|
966
|
1,919
|
1,834
|
1,685
|
2,102
|
1,978
|
2,106
|
2,787
|
24
|
1,180
|
|
長期借入れによる収入
|
34
|
33
|
32,034
|
34
|
36
|
35
|
35
|
35
|
5,036
|
36
|
36
|
36
|
37
|
-
|
41
|
80
|
1,044
|
1,019
|
888
|
350
|
182
|
60,000
|
80,000
|
5,000
|
28,000
|
0
|
-
|
-
|
-
|
26,578
|
-
|
-
|
20,000
|
12,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,000
|
90,000
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
3,150
|
0
|
22,876
|
18,374
|
22,000
|
3,370
|
-
|
-
|
-
|
14,500
|
20,593
|
17,278
|
29,929
|
13,004
|
32,845
|
43,569
|
7,919
|
5,600
|
1,982
|
6,239
|
11,479
|
1,485
|
31,992
|
2,997
|
18,333
|
16,256
|
11,951
|
20,335
|
25,750
|
26,727
|
28,142
|
15,600
|
56,897
|
106,885
|
15,170
|
37,682
|
1,159
|
1,219
|
964
|
325
|
183
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
30,277
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
9,396
|
-675
|
5,776
|
-5,104
|
-23,277
|
1,403
|
-3,875
|
7,557
|
23,506
|
4,980
|
4,951
|
34,799
|
-9,856
|
-16,145
|
24,627
|
-65,105
|
69,817
|
-7,795
|
6,716
|
-17,106
|
-
|
-2,490
|
144
|
5,715
|
51,519
|
-36,614
|
-19,305
|
5,686
|
37,413
|
6,859
|
622
|
241,495
|
-9,910
|
-71,014
|
93,938
|
2,260
|
31,217
|
22,712
|
18,450
|
24,408
|
-727
|
-40,141
|
12,441
|
-3,268
|
17,542
|
-29,284
|
-7,965
|
27,614
|
46,644
|
5,741
|
61,531
|
-3,184
|
17,259
|
-6,274
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
5,240
|
-
|
-
|
-
|
6,395
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|