|
(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
|
|
減価償却費
|
621
|
766
|
781
|
770
|
764
|
739
|
691
|
632
|
535
|
464
|
433
|
437
|
454
|
546
|
-660
|
56
|
225
|
289
|
355
|
501
|
547
|
112
|
384
|
347
|
417
|
414
|
362
|
365
|
372
|
378
|
651
|
786
|
815
|
797
|
806
|
831
|
872
|
956
|
956
|
889
|
851
|
858
|
1,062
|
963
|
1,063
|
978
|
912
|
960
|
966
|
798
|
791
|
979
|
953
|
1,015
|
871
|
950
|
1,003
|
950
|
|
株式報酬費用
|
132
|
140
|
134
|
134
|
135
|
145
|
145
|
146
|
173
|
196
|
193
|
196
|
229
|
269
|
234
|
215
|
268
|
346
|
296
|
269
|
292
|
136
|
276
|
268
|
268
|
267
|
286
|
220
|
244
|
254
|
318
|
410
|
390
|
448
|
417
|
516
|
499
|
439
|
531
|
607
|
578
|
797
|
609
|
645
|
651
|
679
|
634
|
1,072
|
643
|
628
|
665
|
624
|
649
|
847
|
651
|
926
|
585
|
639
|
|
営業キャッシュフロー
|
6,023
|
4,761
|
3,364
|
5,142
|
3,877
|
3,615
|
2,021
|
3,844
|
5,458
|
4,579
|
2,956
|
3,675
|
4,608
|
635
|
2,762
|
8,032
|
1,304
|
11,122
|
9,815
|
5,774
|
1,215
|
9,358
|
4,888
|
4,212
|
10,344
|
2,964
|
8,552
|
2,428
|
9,316
|
5,398
|
10,663
|
634
|
9,459
|
8,229
|
1,227
|
79
|
4,112
|
21,217
|
6,829
|
8,142
|
9,790
|
11,231
|
2,098
|
14,679
|
14,613
|
7,255
|
9,909
|
12,552
|
16,497
|
13,334
|
8,683
|
13,050
|
13,794
|
21,964
|
11,301
|
15,845
|
18,408
|
16,142
|
|
資本的支出
|
-32
|
-137
|
-228
|
-67
|
-146
|
-120
|
-236
|
-170
|
-44
|
-81
|
-113
|
-46
|
-126
|
-2,905
|
-119
|
-301
|
-78
|
-291
|
-113
|
-287
|
-119
|
-65
|
-363
|
-272
|
-307
|
-300
|
-297
|
-314
|
-109
|
-249
|
0
|
-11
|
-97
|
-117
|
-88
|
-53
|
-63
|
-60
|
-89
|
-46
|
-89
|
-167
|
-60
|
-409
|
-1,378
|
-1,376
|
-798
|
-457
|
-1,319
|
-310
|
-397
|
-
|
615
|
-42
|
-80
|
-330
|
-146
|
-39
|
|
投資キャッシュフロー
|
-3,848
|
6,113
|
18,398
|
-58,277
|
-23,288
|
-36,642
|
-6,152
|
-28,143
|
-649
|
-19,972
|
-9,867
|
-23,263
|
-32,571
|
-267,048
|
-11,322
|
-58,518
|
-23,630
|
-56,115
|
-22,199
|
-2,940
|
-17,353
|
-1,816
|
-36,428
|
33,267
|
-10,094
|
-33,098
|
-76,383
|
-39,788
|
-522
|
-21,573
|
-55,508
|
-63,504
|
-5,508
|
-6,977
|
-33,747
|
-313,609
|
-122,703
|
15,552
|
-79,492
|
95,429
|
-1,441
|
-125,508
|
-40,085
|
-39,343
|
-37,605
|
-128,234
|
-116,346
|
-162,829
|
-116,223
|
-111,451
|
-82,728
|
-76,994
|
-66,645
|
-102,105
|
-97,428
|
-111,791
|
-113,054
|
-51,109
|
|
自己株式の取得による支出
|
47
|
48
|
4
|
3
|
92
|
117
|
1,173
|
12
|
163
|
434
|
8
|
73
|
379
|
1,335
|
414
|
7
|
496
|
29
|
2
|
0
|
452
|
13
|
2
|
5
|
293
|
23
|
4
|
7
|
267
|
255
|
1,478
|
2,231
|
1,671
|
1,868
|
1,447
|
19
|
170
|
36
|
326
|
642
|
3,748
|
762
|
608
|
1,363
|
1,532
|
2,623
|
1,860
|
1,072
|
23
|
16
|
579
|
666
|
12
|
13
|
777
|
586
|
11
|
16
|
|
財務キャッシュフロー
|
35,411
|
38,758
|
-16,504
|
-3,847
|
28,884
|
30,771
|
-6,243
|
55,665
|
-15,273
|
565
|
2,021
|
29,169
|
116,484
|
195,152
|
47,210
|
-2,553
|
56,149
|
35,886
|
3,674
|
23,923
|
-46,709
|
1,211
|
14,922
|
-34,633
|
9,201
|
9,477
|
76,614
|
21,841
|
-14,304
|
62,428
|
14,634
|
52,410
|
11,132
|
4,892
|
60,404
|
260,935
|
127,928
|
-31,588
|
74,628
|
227,532
|
-287,702
|
60,763
|
76,480
|
24,545
|
38,473
|
112,696
|
189,728
|
77,113
|
119,832
|
104,712
|
6,575
|
72,984
|
103,743
|
105,871
|
99,042
|
48,537
|
15,787
|
30,103
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
21,922
|
11,221
|
15,515
|
18,262
|
16,103
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
36.5
|
18.8
|
25.3
|
28.6
|
25.7
|