|
(単位:%)
|
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
|
|
株式報酬費用
|
163
|
224
|
384
|
1,209
|
1,349
|
1,109
|
2,869
|
2,420
|
2,250
|
2,229
|
4,193
|
3,697
|
3,728
|
3,811
|
5,305
|
4,735
|
4,472
|
4,570
|
5,782
|
5,382
|
5,651
|
5,183
|
7,472
|
6,241
|
4,722
|
6,321
|
6,508
|
4,281
|
4,084
|
4,682
|
4,295
|
4,500
|
3,537
|
4,119
|
4,639
|
4,192
|
|
営業キャッシュフロー
|
-4,667
|
-7,129
|
25,836
|
-12,120
|
-6,635
|
-16,799
|
3,108
|
-2,624
|
13,168
|
39,555
|
-12,436
|
37,548
|
7,886
|
25,921
|
4,921
|
5,667
|
3,688
|
38,108
|
26,181
|
22,392
|
10,614
|
-3,201
|
3,158
|
20,952
|
5,627
|
19,760
|
10,478
|
8,593
|
1,067
|
8,081
|
-16,611
|
42,992
|
-13,237
|
37,557
|
-33,512
|
-126
|
|
資本的支出
|
-5
|
-8
|
-43
|
-284
|
-1,071
|
-483
|
-804
|
-100
|
-179
|
-507
|
-676
|
-208
|
-822
|
-2,730
|
-19
|
0
|
-33
|
-81
|
-177
|
-166
|
-304
|
-130
|
-472
|
96
|
-201
|
-170
|
-384
|
115
|
-5
|
-49
|
-168
|
0
|
0
|
-10
|
-58
|
-6
|
|
投資キャッシュフロー
|
-5
|
-20,007
|
-16,041
|
-74,285
|
64,928
|
23,517
|
-3,904
|
-100
|
-14,179
|
-27,617
|
-676
|
-208
|
-1,572
|
-2,730
|
-19
|
0
|
-33
|
-81
|
-177
|
-166
|
-304
|
-130
|
-17,972
|
96
|
-201
|
-170
|
-5,384
|
115
|
-5
|
-49
|
-168
|
-75,416
|
-11,237
|
-9
|
-12,558
|
-6
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,506
|
13,653
|
11,658
|
13,479
|
5,002
|
7,003
|
3,516
|
12,109
|
50,477
|
0
|
15,000
|
0
|
2,961
|
999
|
4,000
|
23,000
|
7,000
|
1,432
|
2,865
|
8,271
|
8,645
|
8,053
|
0
|
9,951
|
0
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
110,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
0
|
2,500
|
1,250
|
1,250
|
1,000
|
1,000
|
1,000
|
1,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
46,236
|
1,250
|
1,250
|
|
財務キャッシュフロー
|
-419
|
65
|
55,260
|
167
|
0
|
386
|
0
|
0
|
-15,241
|
-18,429
|
-11,998
|
-9,665
|
35,846
|
-6,079
|
-23,889
|
-1,090
|
-12,676
|
-50,462
|
-2,656
|
-16,237
|
-1,227
|
-4,105
|
107,055
|
-114,851
|
-23,958
|
-6,116
|
-3,020
|
-5,220
|
-10,038
|
-10,114
|
-11,358
|
-536
|
3,296
|
2,389
|
12,646
|
-6,411
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,992
|
-13,237
|
37,547
|
-33,570
|
-132
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
58.0
|
-20.1
|
61.9
|
-50.6
|
-0.2
|