|
(単位:%)
|
3Q11
|
4Q11
|
1Q12
|
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
|
4
|
73
|
31
|
43
|
32
|
594
|
-413
|
-195
|
73
|
42
|
60
|
157
|
20
|
23
|
0
|
67
|
7
|
68
|
69
|
65
|
57
|
112
|
121
|
140
|
531
|
214
|
202
|
211
|
857
|
149
|
216
|
259
|
839
|
266
|
263
|
275
|
402
|
297
|
159
|
423
|
172
|
181
|
183
|
182
|
120
|
312
|
84
|
81
|
81
|
322
|
0
|
0
|
-
|
-
|
93
|
76
|
|
営業キャッシュフロー
|
9,958
|
17,652
|
19,650
|
11,808
|
5,524
|
8,957
|
14,108
|
15,929
|
13,030
|
-
|
-
|
-
|
18,132
|
11,290
|
19,359
|
9,738
|
12,631
|
12,752
|
9,407
|
8,298
|
10,688
|
6,329
|
-
|
13,132
|
10,833
|
10,309
|
16,004
|
12,353
|
14,093
|
11,356
|
14,187
|
17,019
|
11,373
|
6,841
|
13,814
|
13,816
|
12,615
|
7,094
|
16,884
|
11,622
|
10,438
|
17,762
|
13,328
|
17,496
|
15,827
|
11,950
|
19,056
|
14,995
|
16,932
|
14,452
|
11,437
|
14,918
|
13,211
|
10,221
|
18,947
|
20,366
|
|
資本的支出
|
-370
|
-896
|
-833
|
-3,920
|
-1,219
|
-534
|
-707
|
-312
|
-204
|
-662
|
-1,480
|
200
|
-264
|
-273
|
-
|
-
|
-
|
-
|
-
|
-345
|
-849
|
-561
|
-589
|
-298
|
-121
|
-263
|
-692
|
-1,475
|
-1,625
|
-3,327
|
-1,273
|
-2,186
|
-1,580
|
-545
|
-349
|
-721
|
-922
|
-747
|
-785
|
-584
|
-175
|
-294
|
-281
|
-410
|
-1,012
|
-919
|
-321
|
-518
|
-1,780
|
-370
|
-504
|
-153
|
-1,121
|
-243
|
-434
|
-944
|
|
投資キャッシュフロー
|
-101,948
|
-58,853
|
13,405
|
15,936
|
29,251
|
-31,165
|
902
|
-155
|
12,004
|
-
|
31,163
|
186,914
|
-21,213
|
-27,252
|
-24,218
|
1,898
|
-28,909
|
-22,926
|
91,407
|
70,638
|
26,280
|
19,511
|
-
|
30,158
|
3,174
|
-18,184
|
36,208
|
28,200
|
71,642
|
38,047
|
30,068
|
31,620
|
80,487
|
-30,721
|
-49,462
|
17,494
|
41,442
|
3,190
|
4,090
|
-13,372
|
-276,551
|
-80,108
|
-142,451
|
-37,669
|
4,569
|
197,679
|
63,336
|
23,078
|
164,107
|
82,128
|
-2,789
|
20,464
|
74,244
|
26,677
|
23,614
|
15,319
|
|
自己株式の取得による支出
|
-
|
390
|
-
|
-
|
1,077
|
947
|
3,183
|
23,214
|
2,148
|
0
|
20
|
0
|
5,602
|
5,895
|
5,981
|
4,047
|
8,867
|
10,324
|
3,903
|
668
|
164
|
92
|
1,007
|
0
|
5,413
|
9,302
|
6,572
|
13,125
|
7,782
|
6,577
|
2,003
|
0
|
21,872
|
0
|
0
|
0
|
4,985
|
7,979
|
8,466
|
7,452
|
4,087
|
7,948
|
7,383
|
1,893
|
-
|
-
|
9,370
|
5,979
|
2,973
|
5,276
|
468
|
0
|
-
|
-
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
8
|
0
|
11,558
|
0
|
38
|
-2
|
1
|
0
|
38,087
|
25,009
|
-
|
-
|
1,746
|
199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
9,691
|
-59,825
|
29,263
|
-375,059
|
-12,581
|
-62,714
|
-4,554
|
-51,782
|
-2,599
|
-
|
-37,276
|
-55,479
|
-27,555
|
-98,460
|
-25,719
|
-21,873
|
4,078
|
14,888
|
-79,186
|
-68,558
|
39,576
|
-71,892
|
-
|
9,542
|
33,182
|
-89,308
|
-86,490
|
-37,359
|
-14,062
|
-41,471
|
-18,275
|
-14,088
|
-67,256
|
203,759
|
-10,180
|
49,587
|
118,127
|
-20,291
|
-4,705
|
44,182
|
45,980
|
3,282
|
-40,024
|
-38,076
|
-98,857
|
-149,354
|
-121,655
|
-35,050
|
-48,554
|
-15,608
|
-23,187
|
26,734
|
-50,227
|
-56,523
|
-9,913
|
48,850
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,765
|
12,090
|
9,978
|
18,513
|
19,422
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40.5
|
34.4
|
28.2
|
51.9
|
53.5
|