|
(単位:%)
|
2Q11
|
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
|
|
株式報酬費用
|
1,094
|
340
|
932
|
577
|
1,067
|
462
|
691
|
927
|
1,793
|
523
|
731
|
1,431
|
1,439
|
622
|
1,314
|
1,388
|
1,790
|
1,076
|
1,355
|
1,476
|
1,873
|
519
|
1,173
|
1,333
|
2,114
|
870
|
2,060
|
2,793
|
2,081
|
1,147
|
1,140
|
3,176
|
1,503
|
182
|
1,017
|
3,631
|
1,557
|
761
|
985
|
4,711
|
2,149
|
518
|
3,215
|
3,996
|
2,434
|
1,049
|
3,053
|
6,141
|
2,107
|
880
|
3,811
|
7,414
|
2,671
|
2,044
|
4,517
|
8,037
|
4,156
|
3,553
|
6,063
|
|
営業キャッシュフロー
|
-4,377
|
1,478
|
51,645
|
-19,816
|
6,793
|
16,455
|
27,078
|
-10,351
|
6,700
|
27,433
|
14,641
|
-8,784
|
22,385
|
23,881
|
5,070
|
20,415
|
30,245
|
23,923
|
23,284
|
13,022
|
23,399
|
13,333
|
41,434
|
10,053
|
11,127
|
44,512
|
48,398
|
3,851
|
33,667
|
30,484
|
79,188
|
991
|
25,609
|
73,115
|
42,313
|
21,920
|
141,866
|
52,614
|
70,110
|
84,647
|
25,422
|
42,585
|
27,497
|
63,729
|
44,563
|
61,232
|
132,007
|
126,909
|
125,410
|
214,241
|
173,008
|
146,557
|
189,858
|
302,179
|
210,463
|
-87,950
|
252,495
|
553,271
|
468,540
|
|
資本的支出
|
-1,544
|
-2,548
|
-2,214
|
-2,094
|
-4,494
|
-2,817
|
-2,377
|
-3,208
|
-4,029
|
-5,234
|
-4,932
|
-3,882
|
-4,452
|
-7,033
|
-3,816
|
-3,623
|
-5,685
|
-5,908
|
-5,592
|
-3,765
|
-7,139
|
-6,353
|
-5,960
|
-5,077
|
-6,569
|
-5,184
|
-18,637
|
-5,588
|
-8,535
|
-7,936
|
-5,209
|
-8,844
|
-6,836
|
-6,961
|
-9,109
|
-7,497
|
-7,042
|
-4,920
|
-4,672
|
-4,812
|
-5,950
|
-5,102
|
-6,466
|
-9,192
|
-11,023
|
-14,578
|
-13,566
|
-16,520
|
-24,610
|
-28,444
|
-25,264
|
-24,952
|
-23,384
|
-22,059
|
-40,676
|
-22,208
|
-31,273
|
-35,332
|
-66,090
|
|
投資キャッシュフロー
|
-1,892
|
-2,567
|
-29,417
|
-1,650
|
-16,326
|
-2,997
|
-
|
-2,988
|
-3,704
|
-5,170
|
-4,391
|
-7,665
|
-51,488
|
-9,186
|
-5,803
|
-8,767
|
-5,917
|
-5,799
|
-5,145
|
-60,616
|
-8,284
|
-6,020
|
-4,398
|
-5,098
|
-89,653
|
-16,155
|
-18,062
|
-11,941
|
-15,189
|
-59,139
|
-9,441
|
-9,800
|
-201,546
|
-4,707
|
-8,397
|
-15,536
|
-99,623
|
-15,355
|
-77,288
|
-15,030
|
-5,944
|
-98,631
|
-127,117
|
-9,369
|
-49,896
|
-23,494
|
-14,419
|
-68,945
|
-24,683
|
-25,497
|
-73,883
|
-221,648
|
-60,786
|
-21,586
|
-39,489
|
-96,783
|
-86,205
|
-53,008
|
-231,276
|
|
自己株式の取得による支出
|
3,712
|
2,609
|
935
|
0
|
912
|
512
|
1,436
|
145
|
510
|
1,177
|
0
|
416
|
89
|
5,777
|
1,692
|
-
|
1,525
|
3,405
|
3,400
|
2,840
|
2,084
|
6,053
|
2,111
|
2,197
|
1,619
|
5,093
|
98
|
4,293
|
2,537
|
4,743
|
16,960
|
3,321
|
4,576
|
7,420
|
4,233
|
8,985
|
2,021
|
7,771
|
11,343
|
885
|
2,162
|
22,484
|
1,523
|
14,097
|
18,757
|
3,573
|
1,789
|
3,568
|
3,208
|
1,787
|
12,621
|
295
|
10,844
|
30,885
|
15,888
|
91,369
|
19,921
|
13,136
|
91,573
|
|
長期借入金の返済による支出
|
1,289
|
300
|
12,798
|
100
|
4,000
|
300
|
2,949
|
-
|
2,000
|
3,400
|
0
|
-
|
2,000
|
0
|
0
|
-
|
-
|
-
|
-
|
17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-7,266
|
-5,320
|
-14,683
|
-1,898
|
10,471
|
-6,604
|
-
|
-1,983
|
-5,085
|
-304
|
-3,501
|
5,045
|
38,212
|
-20,572
|
-11,085
|
-4,820
|
-22,506
|
-13,766
|
-6,747
|
34,670
|
-20,373
|
-20,258
|
-30,299
|
-5,585
|
81,547
|
-33,326
|
-23,290
|
-3,233
|
-15,696
|
19,902
|
-43,375
|
-7,681
|
183,594
|
-64,832
|
-23,491
|
76,092
|
-122,256
|
-19,970
|
-8,466
|
-72,397
|
-17,935
|
70,108
|
90,675
|
2,479
|
-41,153
|
-35,728
|
-131,513
|
-66,618
|
-89,280
|
-111,128
|
-31,598
|
-29,267
|
-30,445
|
-64,429
|
-36,618
|
-160,448
|
-39,338
|
28,550
|
-115,889
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
169,787
|
-110,158
|
221,222
|
517,939
|
402,450
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.1
|
-6.0
|
10.2
|
21.1
|
15.2
|