|
(単位:%)
|
3Q10
|
4Q10
|
1Q11
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,762
|
1,013
|
998
|
1,570
|
1,208
|
1,056
|
2,229
|
1,098
|
1,021
|
1,657
|
2,757
|
1,477
|
1,901
|
2,162
|
3,721
|
2,259
|
1,844
|
1,704
|
2,355
|
1,390
|
361
|
2,602
|
2,852
|
1,273
|
2,408
|
2,117
|
3,476
|
1,744
|
3,029
|
2,031
|
3,888
|
2,362
|
2,251
|
1,288
|
1,787
|
86
|
430
|
754
|
2,777
|
-609
|
504
|
|
営業キャッシュフロー
|
104,334
|
151,130
|
-13,234
|
68,415
|
-
|
149,277
|
-15,716
|
12,144
|
125,176
|
112,938
|
48,319
|
82,473
|
115,934
|
80,420
|
19,421
|
26,774
|
127,215
|
128,069
|
76,650
|
27,653
|
116,949
|
134,628
|
170,592
|
54,868
|
183,442
|
86,352
|
93,934
|
-
|
105,120
|
129,298
|
34,677
|
73,594
|
149,408
|
241,633
|
77,169
|
56,237
|
208,022
|
171,042
|
61,293
|
136,090
|
114,885
|
117,139
|
41,730
|
75,857
|
149,618
|
108,468
|
92,585
|
-17,943
|
138,345
|
241,489
|
180,952
|
190,665
|
103,521
|
76,333
|
124,619
|
68,828
|
157,464
|
136,570
|
49,665
|
134,751
|
100,252
|
106,405
|
|
資本的支出
|
-53,955
|
-44,497
|
-38,491
|
-50,597
|
-59,019
|
-87,009
|
-65,300
|
-79,963
|
-80,698
|
-99,519
|
-71,041
|
-87,789
|
-88,562
|
-106,487
|
-65,829
|
-83,424
|
-86,750
|
-103,718
|
-59,011
|
-83,225
|
-133,950
|
-87,618
|
-127,818
|
-75,813
|
-55,576
|
-70,836
|
-138,185
|
-84,061
|
-92,158
|
-180,783
|
-133,352
|
-126,546
|
-145,086
|
-132,385
|
-120,424
|
-108,858
|
-102,991
|
-
|
-125,554
|
-72,262
|
-98,356
|
-
|
-74,079
|
-74,335
|
-70,838
|
-
|
-79,163
|
-68,586
|
-88,529
|
-107,759
|
-124,297
|
-111,578
|
-106,489
|
-105,932
|
-99,550
|
-80,315
|
-78,780
|
-85,606
|
-86,538
|
-74,955
|
-93,957
|
-85,752
|
|
投資キャッシュフロー
|
107,818
|
-199,321
|
-96,391
|
-117,829
|
-
|
-157,085
|
-80,862
|
-107,451
|
-108,936
|
-129,798
|
-112,551
|
-127,734
|
-123,139
|
-200,336
|
-74,232
|
-197,870
|
-104,890
|
-191,516
|
-87,797
|
-139,909
|
-275,291
|
-202,727
|
-215,251
|
-169,735
|
-150,758
|
-200,721
|
-231,424
|
-
|
-40,917
|
-374,940
|
-231,051
|
-160,369
|
-150,341
|
-250,298
|
-82,978
|
-192,152
|
-98,304
|
-168,275
|
-260,463
|
-368,793
|
-515,377
|
-269,015
|
-518,020
|
-253,412
|
-213,407
|
-194,753
|
-227,714
|
-269,317
|
-297,731
|
-333,920
|
-137,468
|
-145,386
|
-86,784
|
112,239
|
-5,592
|
39,115
|
-57,583
|
282,378
|
-78,493
|
-73,997
|
-84,863
|
-84,822
|
|
長期借入れによる収入
|
-
|
-
|
125,000
|
0
|
0
|
0
|
-
|
-
|
40,000
|
0
|
50,000
|
0
|
0
|
236,000
|
0
|
125,000
|
0
|
0
|
-
|
-
|
0
|
-
|
75,000
|
0
|
0
|
40,000
|
0
|
265,000
|
0
|
267,325
|
-
|
-
|
0
|
150,000
|
550
|
55,600
|
152,820
|
80,379
|
186,925
|
165,017
|
13,204
|
50,851
|
161,800
|
29,687
|
15,501
|
78,898
|
7,312
|
60,000
|
0
|
160,000
|
150,000
|
100,000
|
375,000
|
0
|
4,673
|
0
|
531
|
271
|
-
|
-
|
-
|
10,000
|
|
長期借入金の返済による支出
|
-
|
-
|
50,000
|
0
|
100,000
|
0
|
57,500
|
271,000
|
40,000
|
7,000
|
50,000
|
0
|
0
|
166,000
|
0
|
100,000
|
0
|
11,400
|
-
|
-
|
0
|
-
|
75,000
|
0
|
0
|
0
|
0
|
265,000
|
0
|
200,000
|
-
|
-
|
989
|
52,020
|
-
|
-
|
151,789
|
83,007
|
909
|
176,336
|
1,046
|
678
|
50,699
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
53,878
|
8,548
|
1,891
|
102,763
|
8,268
|
1,620
|
2,977
|
84,833
|
98,067
|
532,741
|
63,667
|
39,089
|
|
財務キャッシュフロー
|
-102,988
|
-8,646
|
95,228
|
-94
|
-
|
-5,410
|
62,659
|
66,510
|
-55,277
|
68,010
|
107,278
|
-63,735
|
68,535
|
124,910
|
103,895
|
90,353
|
-18,147
|
46,434
|
127,773
|
120,775
|
86,072
|
140,160
|
78,924
|
37,332
|
-5,537
|
108,466
|
93,268
|
-
|
-72,411
|
305,350
|
179,278
|
96,655
|
-81,678
|
5,819
|
23,008
|
148,057
|
-131,279
|
47,930
|
207,901
|
600,145
|
11,641
|
295,848
|
408,957
|
143,970
|
43,063
|
160,412
|
131,283
|
144,702
|
173,506
|
118,180
|
71,139
|
-45,441
|
346,168
|
-176,291
|
-310,878
|
-43,836
|
506,569
|
2,850
|
-102,206
|
-535,684
|
374,933
|
-68,047
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
50,964
|
-36,873
|
59,796
|
6,295
|
20,653
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
6.4
|
-5.0
|
8.0
|
0.8
|
2.6
|