|
(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
|
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
|
730
|
1,823
|
-184
|
1,076
|
1,146
|
1,606
|
1,424
|
95
|
557
|
324
|
658
|
472
|
508
|
598
|
443
|
872
|
1,943
|
1,554
|
1,877
|
1,692
|
1,123
|
1,496
|
695
|
1,163
|
1,379
|
1,018
|
2,201
|
1,910
|
2,039
|
4,042
|
2,621
|
2,800
|
2,800
|
3,574
|
2,900
|
1,900
|
1,700
|
1,204
|
1,400
|
600
|
400
|
325
|
1,300
|
1,300
|
1,300
|
1,150
|
1,400
|
1,300
|
1,200
|
1,168
|
2,200
|
800
|
900
|
837
|
1,094
|
664
|
1,308
|
1,281
|
|
営業キャッシュフロー
|
30,589
|
42,860
|
27,772
|
-
|
43,088
|
19,392
|
9,556
|
57,912
|
67,172
|
50,834
|
36,309
|
75,218
|
14,169
|
71,797
|
-15,938
|
70,745
|
54,344
|
86,201
|
29,034
|
-
|
36,630
|
20,783
|
-18,359
|
30,876
|
34,612
|
18,953
|
-8,569
|
31,822
|
20,397
|
24,752
|
-6,655
|
39,811
|
-10,962
|
24,494
|
-1,648
|
-9,568
|
-2,861
|
-8,324
|
-16,810
|
-5,965
|
-18,358
|
-19,272
|
-16,910
|
-8,874
|
-6,509
|
-12,595
|
-3,058
|
-7,882
|
-6,655
|
-4,238
|
-2,237
|
180
|
-1,567
|
-1,401
|
-4,972
|
-306
|
718
|
-505
|
|
資本的支出
|
-7,872
|
-5,151
|
-16,154
|
-4,974
|
-3,071
|
-11,364
|
-6,960
|
-6,437
|
-7,131
|
-13,606
|
-12,945
|
-17,577
|
-17,597
|
-16,727
|
-3,931
|
-17,490
|
-6,249
|
-8,518
|
-5,984
|
-6,457
|
-4,084
|
-6,744
|
-1,944
|
-3,714
|
-1,827
|
-3,029
|
-1,258
|
-1,498
|
-1,451
|
291
|
-790
|
-144
|
-270
|
-957
|
-511
|
-955
|
-1,036
|
-203
|
-467
|
-226
|
-432
|
-254
|
-74
|
-560
|
-229
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-25
|
-3
|
-21
|
-20
|
|
投資キャッシュフロー
|
-20,274
|
-4,087
|
-16,154
|
-
|
-3,071
|
-86,364
|
-14,460
|
-127,039
|
4,002
|
-78,447
|
-13,245
|
-17,571
|
-32,528
|
-37,924
|
-33,901
|
10,622
|
-16,716
|
-26,000
|
-35,397
|
-
|
-13,425
|
-6,128
|
-1,944
|
-3,985
|
-1,629
|
-2,478
|
-1,258
|
-1,498
|
13,549
|
291
|
-790
|
7,419
|
39,100
|
-842
|
-511
|
-955
|
2,271
|
46,419
|
2,533
|
-226
|
-432
|
100,887
|
-74
|
-214
|
-229
|
-250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-25
|
-3
|
-271
|
-20
|
|
自己株式の取得による支出
|
22,925
|
26,680
|
16,781
|
0
|
0
|
0
|
21,997
|
29,576
|
35,845
|
53,600
|
35,766
|
44,936
|
128,118
|
46,893
|
3,959
|
40,006
|
5,006
|
9,978
|
11,691
|
8,055
|
14,575
|
3,341
|
10,590
|
4,941
|
9,464
|
14,016
|
9,994
|
11,127
|
650
|
18,591
|
0
|
6,700
|
6,697
|
6,598
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-498
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
1,000
|
1,003
|
993
|
994
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
49,938
|
0
|
5,810
|
39,010
|
176
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
0
|
10,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
307
|
321
|
|
財務キャッシュフロー
|
-24,097
|
-27,898
|
-17,077
|
-
|
-747
|
88,045
|
-23,295
|
169,629
|
-36,394
|
-54,648
|
-37,012
|
-46,244
|
67,064
|
-48,996
|
-5,899
|
-56,911
|
-17,560
|
-31,021
|
-13,259
|
-
|
-8,743
|
-309
|
-11,893
|
-29,784
|
-33,065
|
-25,592
|
-10,031
|
-28,957
|
-15,710
|
-69,585
|
-1,177
|
-13,534
|
-46,633
|
-7,694
|
-1,516
|
-392
|
-563
|
-46,839
|
-2,225
|
747
|
19,407
|
-20,233
|
-1,278
|
-495
|
-170
|
-278
|
-4,887
|
-203
|
8,259
|
-193
|
-699
|
-74
|
207
|
621
|
5,990
|
-521
|
-832
|
-1,460
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,997
|
-309
|
697
|
-525
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-11.5
|
-0.7
|
1.7
|
-1.2
|