|
(単位:%)
|
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
|
262
|
20
|
243
|
17
|
31
|
19
|
201
|
1
|
1
|
23
|
202
|
23
|
22
|
127
|
277
|
150
|
156
|
123
|
257
|
147
|
187
|
178
|
505
|
177
|
235
|
231
|
596
|
374
|
368
|
403
|
799
|
546
|
522
|
513
|
895
|
605
|
527
|
397
|
831
|
536
|
504
|
547
|
1,001
|
738
|
696
|
1,118
|
1,127
|
1,727
|
1,153
|
662
|
1,431
|
1,365
|
1,462
|
1,020
|
1,301
|
577
|
865
|
|
営業キャッシュフロー
|
9,536
|
-1,033
|
27,633
|
8,133
|
6,948
|
17,024
|
20,628
|
2,875
|
31,353
|
14,192
|
-5,709
|
28,445
|
10,892
|
3,101
|
14,353
|
14,135
|
5,761
|
19,853
|
11,062
|
751
|
15,801
|
662
|
2,914
|
-
|
36,697
|
5,415
|
-10,413
|
28,685
|
22,723
|
17,009
|
7,647
|
8,766
|
17,816
|
13,672
|
30,825
|
-10,452
|
23,030
|
30,733
|
50,365
|
30,078
|
27,725
|
100,143
|
30,374
|
48,692
|
51,445
|
36,615
|
28,539
|
20,615
|
45,627
|
-20,092
|
87,722
|
38,422
|
68,729
|
52,596
|
45,711
|
49,668
|
55,156
|
|
資本的支出
|
-1,199
|
-3,501
|
-2,444
|
-1,551
|
-1,457
|
-3,152
|
-940
|
-1,196
|
-1,005
|
-783
|
-2,059
|
-436
|
-1,473
|
-1,600
|
-1,356
|
-872
|
-1,653
|
-925
|
-2,770
|
-3,181
|
-1,813
|
-873
|
-1,262
|
-905
|
-1,619
|
-1,224
|
-735
|
-4,697
|
-4,067
|
-1,450
|
-518
|
-746
|
-820
|
-1,321
|
-3,107
|
-4,555
|
-3,380
|
-4,534
|
-1,783
|
-2,530
|
-555
|
-1,217
|
-1,485
|
-1,047
|
-1,538
|
-346
|
-1,508
|
-1,347
|
-1,220
|
-1,641
|
-80
|
-438
|
-498
|
-243
|
-1,368
|
-1,462
|
-1,172
|
|
投資キャッシュフロー
|
-14,796
|
21,197
|
-41,561
|
28,269
|
-2,183
|
81,036
|
-58,347
|
23,920
|
-1,569
|
22,706
|
82,836
|
-21,853
|
-109,492
|
-7,612
|
-66,124
|
-26,649
|
-37,613
|
-99,554
|
-27,959
|
-58,004
|
-60,791
|
3,610
|
-68,993
|
-
|
-20,843
|
-54,249
|
-11,418
|
-49,166
|
-198,446
|
-167,465
|
-45,865
|
-55,098
|
-156,258
|
-58,430
|
-216,139
|
-427,853
|
-257,859
|
-318,053
|
-537,040
|
-366,117
|
-49,233
|
-249,025
|
-128,441
|
-234,048
|
-101,845
|
32,378
|
-42,591
|
-84,827
|
-96,325
|
171,104
|
232,239
|
87,907
|
-321,584
|
8,583
|
-183,936
|
-203,757
|
-182,959
|
|
自己株式の取得による支出
|
-
|
2
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,476
|
0
|
20,000
|
2,432
|
6,269
|
3,167
|
4,036
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
992
|
0
|
0
|
-1
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
531
|
240,031
|
11,441
|
-49,968
|
531
|
134
|
533
|
4,531
|
33
|
34
|
32
|
34
|
34
|
8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-22,057
|
57,010
|
-17,228
|
-15,384
|
-46,461
|
-23,223
|
-41,025
|
-79,276
|
8,371
|
123,917
|
-53,934
|
-77,360
|
15,170
|
-4,086
|
-14,324
|
52,911
|
80,331
|
14,027
|
63,806
|
90,083
|
69,650
|
94,895
|
78,479
|
-
|
64,789
|
86,076
|
55,234
|
-28,925
|
127,892
|
134,365
|
-69,129
|
24,333
|
52,283
|
189,805
|
488,479
|
155,987
|
204,923
|
450,096
|
431,835
|
255,006
|
88,477
|
253,479
|
-33,589
|
20,768
|
51,203
|
374,071
|
-338,655
|
-22,874
|
14,964
|
-35,025
|
-65,391
|
9,700
|
15,921
|
203,755
|
77,070
|
40,778
|
-160,577
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68,231
|
52,353
|
44,343
|
48,206
|
53,984
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51.5
|
39.5
|
32.4
|
33.4
|
37.6
|