|
(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
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
株式報酬費用
|
58
|
168
|
92
|
10
|
42
|
334
|
97
|
92
|
197
|
318
|
605
|
447
|
695
|
418
|
528
|
494
|
658
|
560
|
619
|
923
|
787
|
708
|
692
|
670
|
709
|
822
|
884
|
930
|
850
|
851
|
712
|
659
|
895
|
859
|
769
|
626
|
516
|
633
|
598
|
637
|
664
|
537
|
541
|
681
|
664
|
709
|
652
|
508
|
778
|
743
|
775
|
960
|
920
|
920
|
873
|
883
|
943
|
899
|
|
営業キャッシュフロー
|
20,428
|
23,788
|
-21,112
|
44,195
|
15,077
|
11,778
|
17,520
|
12,422
|
18,035
|
12,741
|
23,265
|
3,118
|
-1,678
|
762
|
-5,007
|
20,966
|
20,612
|
27,723
|
5,834
|
5,058
|
25,983
|
17,508
|
20,117
|
10,848
|
24,858
|
24,041
|
18,367
|
20,523
|
20,039
|
17,706
|
22,433
|
15,499
|
17,756
|
3,108
|
24,262
|
-336
|
16,349
|
19,928
|
6,602
|
124,067
|
-65,204
|
28,264
|
20,134
|
30,550
|
49,706
|
46,918
|
36,128
|
34,003
|
29,476
|
8,192
|
29,983
|
2,051
|
5,574
|
16,337
|
25,844
|
-18,991
|
146,914
|
52,241
|
|
資本的支出
|
-280
|
-534
|
-223
|
-173
|
-24
|
-255
|
-146
|
-164
|
-257
|
-451
|
-120
|
-491
|
-128
|
-411
|
-903
|
-389
|
123
|
23
|
-990
|
-403
|
2,375
|
-1,712
|
-411
|
-
|
-
|
-
|
-481
|
-
|
-2,831
|
-
|
-1,444
|
929
|
-1,398
|
334
|
-1,244
|
-1,035
|
-2,581
|
468
|
-1,011
|
-955
|
-484
|
-274
|
-617
|
-784
|
-349
|
-176
|
-617
|
-1,046
|
1,333
|
-2,089
|
-794
|
-769
|
-217
|
-840
|
-263
|
-569
|
-560
|
-915
|
|
投資キャッシュフロー
|
37,130
|
-101,020
|
-39,055
|
78,678
|
4,761
|
-78,653
|
-46,620
|
-57,194
|
32,046
|
-232,598
|
2,418
|
-84,539
|
119,825
|
-21,307
|
185,550
|
63,021
|
-162,342
|
-106,496
|
-94,114
|
-100,684
|
-3,007
|
-293,681
|
-128,174
|
-150,671
|
-148,387
|
-91,160
|
-112,412
|
-126,162
|
-55,864
|
-17,129
|
-18,062
|
11,035
|
3,533
|
-41,051
|
61,248
|
-319,893
|
-82,866
|
-66,076
|
17,289
|
-188,692
|
18,297
|
-293,933
|
-206,884
|
-334,886
|
-161,026
|
-178,710
|
-27,395
|
44,127
|
-57,188
|
-169,538
|
-9,485
|
-7,944
|
-103,245
|
13,201
|
-30,483
|
-39,367
|
-270,983
|
-43,484
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,224
|
-
|
-
|
0
|
2,231
|
2,234
|
0
|
4,797
|
3,516
|
8,960
|
4,494
|
6,104
|
6,103
|
6,114
|
6,135
|
6,781
|
6,781
|
7,756
|
7,774
|
7,778
|
7,613
|
7,440
|
7,406
|
7,470
|
7,460
|
7,380
|
3,672
|
2,452
|
2,456
|
3,069
|
3,682
|
3,682
|
6,081
|
6,691
|
6,703
|
7,621
|
7,621
|
7,623
|
7,630
|
7,690
|
7,592
|
7,686
|
7,585
|
7,565
|
7,544
|
8,153
|
8,254
|
8,129
|
8,087
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,945
|
-
|
-
|
-
|
-
|
2,196
|
0
|
0
|
0
|
946
|
0
|
4,891
|
298
|
-
|
-
|
-
|
-
|
-
|
-
|
1,901
|
739
|
1,594
|
2,732
|
1,434
|
554
|
1,125
|
1,629
|
4,687
|
1,963
|
|
財務キャッシュフロー
|
-27,619
|
50,053
|
18,726
|
21,290
|
-21,815
|
32,494
|
-93,648
|
-22,667
|
65,913
|
205,360
|
-656
|
819
|
-44,913
|
-18,151
|
-156,809
|
-112,810
|
223,841
|
7,795
|
61,380
|
114,794
|
-49,411
|
293,211
|
99,414
|
139,738
|
123,161
|
82,806
|
91,830
|
90,502
|
58,968
|
-4,818
|
10,083
|
-65,513
|
-1,462
|
8,943
|
83,359
|
575,729
|
-119,775
|
78,242
|
230,705
|
115,969
|
173,466
|
50,286
|
-109,724
|
209,082
|
169,242
|
209,054
|
25,047
|
-119,424
|
-28,189
|
174,664
|
-66,784
|
62,934
|
72,359
|
-12,505
|
28,842
|
109,405
|
-40,327
|
-11,569
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,497
|
25,581
|
-19,560
|
146,354
|
51,326
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.5
|
25.8
|
-19.3
|
139.1
|
48.8
|