|
(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
|
|
減価償却費
|
625
|
-2,210
|
845
|
861
|
853
|
869
|
824
|
777
|
767
|
775
|
779
|
816
|
806
|
935
|
911
|
914
|
865
|
900
|
754
|
782
|
765
|
763
|
796
|
789
|
755
|
749
|
748
|
777
|
740
|
808
|
859
|
894
|
835
|
977
|
1,250
|
1,477
|
1,394
|
1,501
|
1,351
|
1,177
|
1,402
|
1,093
|
1,197
|
1,563
|
1,188
|
1,364
|
1,699
|
1,452
|
1,372
|
1,373
|
1,512
|
1,411
|
1,379
|
1,417
|
1,401
|
1,298
|
|
株式報酬費用
|
0
|
-24
|
12
|
0
|
29
|
30
|
29
|
24
|
72
|
45
|
45
|
45
|
87
|
44
|
46
|
48
|
118
|
134
|
133
|
134
|
157
|
131
|
131
|
131
|
273
|
159
|
158
|
159
|
279
|
180
|
179
|
179
|
243
|
381
|
227
|
226
|
266
|
251
|
333
|
246
|
306
|
413
|
258
|
294
|
445
|
518
|
358
|
327
|
459
|
339
|
335
|
318
|
326
|
329
|
209
|
228
|
|
営業キャッシュフロー
|
2,098
|
-9,867
|
2,132
|
-4,191
|
10,849
|
1,500
|
6,966
|
3,745
|
1,588
|
2,003
|
-
|
2,053
|
2,174
|
5,962
|
5,468
|
2,121
|
1,499
|
4,426
|
4,357
|
5,577
|
4,836
|
1,999
|
4,638
|
2,414
|
3,408
|
4,138
|
2,723
|
3,381
|
8,191
|
4,655
|
8,735
|
4,205
|
4,890
|
-7,416
|
10,594
|
-7,772
|
25,692
|
15,664
|
-27,459
|
-6,698
|
18,245
|
9,556
|
12,479
|
9,147
|
7,052
|
8,017
|
6,306
|
8,317
|
5,334
|
8,692
|
9,073
|
6,464
|
11,681
|
12,580
|
8,423
|
9,676
|
|
資本的支出
|
-84
|
261
|
-828
|
-170
|
-111
|
-356
|
-343
|
-228
|
-433
|
-522
|
-1,204
|
-811
|
-664
|
-364
|
-186
|
-382
|
-440
|
-362
|
-273
|
-401
|
-209
|
-263
|
-275
|
-174
|
-214
|
-607
|
-1,048
|
-1,703
|
-334
|
-910
|
-1,069
|
-1,815
|
-271
|
-685
|
-445
|
11
|
-286
|
-860
|
-657
|
-717
|
-3,242
|
-633
|
-739
|
-900
|
-718
|
-1,861
|
-1,997
|
-2,378
|
-1,303
|
-1,479
|
-1,294
|
-587
|
-173
|
-5,692
|
-6,227
|
-5,443
|
|
投資キャッシュフロー
|
-1,088
|
8,652
|
-23,535
|
-3,831
|
-17,097
|
-14,348
|
-9,381
|
-5,363
|
-11,186
|
-12,539
|
-
|
2,909
|
-33,133
|
-18,180
|
-9,450
|
-13,861
|
-3,941
|
-6,830
|
-12,299
|
-35,091
|
-45,160
|
-15,436
|
2,984
|
-12,230
|
-14,968
|
-45,441
|
-27,674
|
-29,036
|
15,826
|
-30,600
|
-16,179
|
-3,043
|
-6,808
|
-48,943
|
-62,834
|
-45,658
|
-79,244
|
-101,783
|
-60,177
|
-62,039
|
-56,135
|
-406
|
-20,353
|
-38,494
|
-23,790
|
4,360
|
-11,239
|
-4,606
|
-8,089
|
-27,266
|
-64,072
|
-14,161
|
1,300
|
-33,704
|
-61,189
|
-1,660
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
990
|
991
|
990
|
1,066
|
1,071
|
1,403
|
1,401
|
1,503
|
1,512
|
1,512
|
1,707
|
1,877
|
1,890
|
1,891
|
1,878
|
2,050
|
1,669
|
1,641
|
1,656
|
1,784
|
2,114
|
2,206
|
2,207
|
2,322
|
2,325
|
2,335
|
2,336
|
2,408
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
847
|
28
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,000
|
6,704
|
2,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
5,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
28,438
|
-51,915
|
34,919
|
-15,754
|
5,132
|
7,384
|
23,034
|
-21,049
|
28,479
|
-7,124
|
-
|
1,204
|
24,091
|
14,972
|
7,935
|
-1,673
|
31,256
|
-10,834
|
11,529
|
23,917
|
43,597
|
-802
|
19,382
|
-16,240
|
32,040
|
22,970
|
23,923
|
26,196
|
-26,192
|
29,825
|
6,941
|
-4,186
|
45,215
|
262,197
|
-80,780
|
-9,002
|
207,159
|
33,230
|
84,958
|
-1,772
|
38,416
|
2,572
|
32,791
|
-75,604
|
50,685
|
-5,783
|
45,772
|
-2,233
|
-36,461
|
23,926
|
97,083
|
-29,119
|
114,861
|
-24,576
|
29,432
|
-2,117
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,877
|
11,508
|
6,888
|
2,196
|
4,233
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.9
|
40.7
|
23.1
|
7.2
|
13.6
|