|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
382
|
535
|
652
|
688
|
633
|
631
|
681
|
636
|
667
|
532
|
674
|
667
|
785
|
842
|
802
|
741
|
751
|
693
|
744
|
296
|
628
|
-40
|
389
|
389
|
391
|
398
|
389
|
389
|
385
|
402
|
352
|
329
|
307
|
302
|
294
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
27
|
28
|
105
|
41
|
69
|
69
|
137
|
30
|
99
|
66
|
70
|
74
|
93
|
67
|
67
|
72
|
65
|
78
|
64
|
67
|
73
|
206
|
59
|
62
|
81
|
266
|
77
|
80
|
98
|
249
|
99
|
100
|
122
|
247
|
114
|
121
|
153
|
305
|
167
|
143
|
|
営業キャッシュフロー
|
1,449
|
-2,968
|
-3,091
|
2,251
|
-4,070
|
-6,134
|
3,437
|
1,141
|
12,231
|
1,625
|
5,500
|
197
|
1,426
|
1,389
|
-45
|
3,028
|
2,693
|
-1,215
|
-8,682
|
3,645
|
2,458
|
3,012
|
1,898
|
3,613
|
-
|
4,357
|
4,874
|
1,700
|
3,993
|
12,583
|
1,299
|
4,245
|
4,028
|
5,080
|
4,302
|
6,989
|
3,838
|
4,446
|
6,017
|
4,338
|
4,317
|
9,486
|
7
|
7,257
|
7,559
|
5,147
|
1,224
|
3,258
|
5,500
|
5,841
|
7,370
|
|
資本的支出
|
-119
|
-257
|
-712
|
-467
|
-264
|
-158
|
-54
|
-212
|
-317
|
-
|
-
|
-
|
-
|
-
|
-518
|
-156
|
-501
|
-244
|
-25
|
-205
|
-146
|
-485
|
-530
|
-191
|
-131
|
-241
|
-2,840
|
-1,623
|
-355
|
-1,197
|
-894
|
-1,270
|
-1,715
|
-661
|
-337
|
-420
|
-359
|
-573
|
-217
|
-342
|
-300
|
-431
|
-202
|
-113
|
-292
|
-264
|
-52
|
-41
|
-94
|
-58
|
-4
|
|
投資キャッシュフロー
|
79,168
|
26,491
|
-19,258
|
76,909
|
-6,232
|
38,441
|
-49,293
|
-15,597
|
1,379
|
-5,253
|
-29,422
|
14,597
|
-16,448
|
9,737
|
15,560
|
-37,504
|
-65,955
|
-20,964
|
5,855
|
-2,936
|
4,206
|
-27,465
|
6,268
|
-1,494
|
-
|
-28,599
|
-57,134
|
-46,888
|
-6,280
|
21,484
|
25,136
|
14,705
|
9,348
|
-12,128
|
-33,103
|
-109,134
|
-22,758
|
32,246
|
-97,398
|
-59,759
|
-27,460
|
-76,146
|
-83,962
|
-58,390
|
-22,280
|
-19,955
|
-28,749
|
-24,203
|
-2,668
|
-13,426
|
-24,760
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
330
|
332
|
331
|
499
|
500
|
503
|
502
|
671
|
671
|
672
|
673
|
841
|
1,006
|
1,007
|
1,008
|
1,009
|
1,110
|
1,111
|
1,113
|
1,113
|
1,215
|
1,214
|
1,499
|
1,499
|
1,499
|
1,477
|
1,772
|
1,772
|
1,771
|
1,777
|
1,781
|
1,781
|
1,782
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57
|
1,340
|
1,000
|
3
|
2,980
|
550
|
106
|
-36
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
35,211
|
-28,522
|
-70,573
|
-62,124
|
16,355
|
-15,849
|
-37,072
|
15,866
|
39,023
|
20,798
|
-41,654
|
-22,125
|
24,366
|
-15,452
|
-13,807
|
69,416
|
21,961
|
12,248
|
-42
|
-1,251
|
33,000
|
79,562
|
-93,886
|
-2,684
|
45,402
|
18,178
|
28,710
|
52,116
|
11,460
|
-27,883
|
-30,171
|
-21,791
|
-5,769
|
4,102
|
39,783
|
158,077
|
22,457
|
14,103
|
34,124
|
12,809
|
141,394
|
-8,513
|
9,037
|
54,423
|
21,456
|
22,597
|
55,180
|
56,374
|
-30,761
|
38,382
|
-19,889
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,172
|
3,217
|
5,406
|
5,783
|
7,366
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.3
|
16.1
|
25.4
|
26.2
|
32.2
|