|
(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
|
1,482
|
1,526
|
1,183
|
1,391
|
1,541
|
1,538
|
1,152
|
1,344
|
1,606
|
1,491
|
1,185
|
1,333
|
5,173
|
1,639
|
1,856
|
1,923
|
1,782
|
1,938
|
2,489
|
2,094
|
1,922
|
1,870
|
1,955
|
2,266
|
2,119
|
2,132
|
2,303
|
2,650
|
2,512
|
2,572
|
2,703
|
3,108
|
3,008
|
2,981
|
3,032
|
3,555
|
3,532
|
2,981
|
3,387
|
4,289
|
4,327
|
4,297
|
4,463
|
5,755
|
5,754
|
5,728
|
5,726
|
6,422
|
6,186
|
5,966
|
6,240
|
6,974
|
6,122
|
6,222
|
13,863
|
4,903
|
4,585
|
4,971
|
|
営業キャッシュフロー
|
36,486
|
26,284
|
7,629
|
25,648
|
27,986
|
33,936
|
5,472
|
17,682
|
30,484
|
27,311
|
17,025
|
7,888
|
14,616
|
25,647
|
14,809
|
10,246
|
13,665
|
9,348
|
-17,280
|
17,157
|
24,762
|
13,583
|
15,298
|
16,028
|
13,428
|
20,812
|
25,022
|
20,625
|
4,351
|
24,703
|
-3,920
|
21,577
|
36,600
|
40,876
|
3,721
|
5,539
|
35,126
|
20,145
|
22,344
|
34,279
|
21,362
|
33,785
|
328
|
18,742
|
25,893
|
-11,598
|
-3,847
|
26,673
|
46,127
|
56,395
|
29,121
|
43,306
|
51,203
|
43,338
|
41,534
|
29,134
|
53,686
|
46,335
|
|
資本的支出
|
-21,248
|
-4,880
|
-6,424
|
-5,172
|
-4,373
|
-5,563
|
-4,130
|
-4,071
|
-5,351
|
-4,893
|
-4,065
|
-4,576
|
-3,609
|
-3,161
|
-4,061
|
-3,722
|
-3,695
|
-3,531
|
-2,789
|
-4,878
|
-2,769
|
-4,317
|
-2,584
|
-2,941
|
-3,707
|
-3,610
|
-3,783
|
-3,508
|
-4,460
|
-4,756
|
-4,022
|
-4,984
|
-4,869
|
-6,191
|
-2,825
|
-3,752
|
-3,287
|
-3,149
|
-3,109
|
-2,994
|
-5,575
|
-3,188
|
-3,687
|
-5,711
|
-6,711
|
-5,676
|
-4,254
|
-4,529
|
-5,394
|
-4,855
|
-2,035
|
-3,590
|
-3,419
|
-4,040
|
-3,779
|
-5,729
|
-5,187
|
-5,111
|
|
投資キャッシュフロー
|
-4,096
|
-8,999
|
-70,540
|
-5,172
|
-23,100
|
-7,137
|
-4,130
|
-4,071
|
-5,351
|
-4,893
|
-4,065
|
-4,576
|
-4,854
|
-7,181
|
-4,914
|
-8,973
|
-3,695
|
-6,780
|
-259,213
|
-4,904
|
2,409
|
-4,317
|
-2,584
|
-4,706
|
-17,136
|
-4,628
|
-3,783
|
-3,508
|
-4,460
|
-4,756
|
-368,950
|
-4,984
|
-4,869
|
-8,859
|
-6,677
|
-3,752
|
-60
|
-3,149
|
-3,109
|
-2,994
|
-5,575
|
-3,188
|
-3,687
|
-148,266
|
-91,258
|
-6,318
|
-4,254
|
-5,529
|
-5,394
|
-4,855
|
-2,035
|
-3,590
|
-3,419
|
-4,040
|
-2,929
|
-5,729
|
-5,187
|
-7,111
|
|
自己株式の取得による支出
|
15,021
|
0
|
-
|
-
|
-
|
-
|
25,732
|
18,997
|
0
|
5,827
|
16,862
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
265,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,186
|
2,188
|
2,187
|
2,188
|
2,187
|
3,281
|
3,282
|
3,281
|
3,281
|
144,375
|
3,313
|
3,312
|
3,312
|
3,313
|
3,312
|
3,313
|
-
|
3,313
|
4,968
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-15,095
|
-30,838
|
55,816
|
-22,889
|
-633
|
-20,941
|
7,634
|
-6,819
|
-14,577
|
-17,534
|
-11,207
|
-57
|
-1,342
|
-13,784
|
-4,634
|
-6,431
|
-4,190
|
5,482
|
223,162
|
-7,825
|
-23,919
|
-7,216
|
-6,266
|
-7,465
|
6,559
|
-27,709
|
-33,296
|
-13,781
|
6,457
|
-31,645
|
378,954
|
-17,675
|
-23,424
|
-36,974
|
2,739
|
8,031
|
-35,665
|
-27,164
|
-8,872
|
-22,095
|
-29,792
|
-40,789
|
7,489
|
159,121
|
46,875
|
11,515
|
5,350
|
-19,787
|
-37,229
|
-58,766
|
-17,014
|
-44,085
|
-38,831
|
-51,070
|
-28,398
|
-26,527
|
-43,525
|
-37,370
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,298
|
37,755
|
23,405
|
48,499
|
41,224
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|