|
(単位:%)
|
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
|
4Q20
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
594
|
632
|
623
|
671
|
-4,492
|
595
|
880
|
773
|
318
|
584
|
601
|
633
|
673
|
613
|
646
|
668
|
672
|
620
|
719
|
743
|
864
|
2,785
|
1,963
|
1,592
|
1,660
|
1,359
|
1,338
|
1,702
|
2,248
|
1,828
|
1,861
|
3,083
|
2,182
|
1,716
|
1,755
|
1,788
|
-
|
1,685
|
1,681
|
1,687
|
1,726
|
1,714
|
1,868
|
2,040
|
2,191
|
2,287
|
2,122
|
2,169
|
2,251
|
2,147
|
2,225
|
2,254
|
2,330
|
2,283
|
2,335
|
2,314
|
2,299
|
2,203
|
2,172
|
987
|
|
株式報酬費用
|
167
|
-123
|
22
|
31
|
32
|
58
|
102
|
140
|
165
|
229
|
104
|
167
|
-162
|
135
|
137
|
133
|
-282
|
157
|
158
|
251
|
263
|
629
|
203
|
95
|
230
|
646
|
305
|
224
|
0
|
343
|
205
|
371
|
393
|
463
|
95
|
333
|
-
|
605
|
441
|
427
|
268
|
-319
|
469
|
217
|
-395
|
354
|
519
|
450
|
-79
|
371
|
672
|
642
|
21
|
205
|
220
|
77
|
448
|
357
|
-213
|
358
|
|
営業キャッシュフロー
|
-2,618
|
5,595
|
12,676
|
3,883
|
10,122
|
11,061
|
-2,688
|
-7,477
|
-4,229
|
3,993
|
2,655
|
3,139
|
-4,091
|
10,001
|
7,795
|
-1,996
|
6,968
|
3,539
|
5,481
|
7,862
|
6,154
|
14,461
|
9,640
|
7,164
|
-25
|
17,842
|
-3,957
|
11,180
|
2,681
|
28,579
|
-13,114
|
5,454
|
-16,948
|
20,286
|
-9,274
|
15,598
|
-
|
18,924
|
34,244
|
14,439
|
656
|
238
|
-20,445
|
25,181
|
14,235
|
-30,018
|
-18,463
|
7,332
|
19,431
|
22,350
|
29,062
|
-2,642
|
6,701
|
1,477
|
3,837
|
-17,648
|
-10,682
|
14,663
|
3,444
|
-
|
|
資本的支出
|
-1,322
|
-969
|
-902
|
-572
|
-1,362
|
-2,211
|
-724
|
-915
|
-211
|
-880
|
-846
|
-882
|
-863
|
-1,008
|
-991
|
-461
|
-534
|
-428
|
-885
|
-864
|
-670
|
-703
|
-457
|
-904
|
-549
|
-867
|
-798
|
-993
|
-458
|
-370
|
-463
|
-1,631
|
-469
|
-1,527
|
-2,133
|
-1,086
|
-
|
-380
|
-103
|
-169
|
-568
|
-2,188
|
-1,277
|
-3,161
|
-66
|
-830
|
-1,117
|
-1,522
|
-730
|
-3,158
|
-807
|
-1,753
|
-1,097
|
-843
|
-578
|
-1,235
|
-587
|
-851
|
-844
|
-819
|
|
投資キャッシュフロー
|
-140
|
-1,147
|
-1,164
|
-533
|
-1,385
|
-2,359
|
-743
|
-1,191
|
-330
|
-532
|
-1,334
|
-1,092
|
-897
|
-1,122
|
-1,462
|
-541
|
-556
|
-589
|
-1,303
|
-938
|
-625
|
-86,913
|
-163
|
-549
|
-436
|
-1,000
|
-1,152
|
-33,747
|
-584
|
604
|
-671
|
-1,693
|
-673
|
-235
|
-2,454
|
-1,149
|
-
|
131
|
-395
|
592
|
-804
|
-2,343
|
-1,595
|
-3,221
|
297
|
-26,860
|
-1,403
|
-1,582
|
-120
|
-3,265
|
-2,946
|
-1,814
|
-533
|
-959
|
151
|
-1,296
|
-595
|
-967
|
-1,054
|
-
|
|
配当金の支払額
|
1,079
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
529
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,222
|
3,983
|
4,317
|
4,351
|
3,006
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60,000
|
0
|
0
|
0
|
0
|
0
|
12,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,797
|
1,564
|
1,464
|
1,465
|
1,464
|
1,465
|
1,464
|
1,892
|
11,893
|
1,893
|
1,893
|
-
|
-
|
-
|
-
|
975
|
1,952
|
977
|
1,464
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
233
|
21,967
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,079
|
-1,078
|
-1,078
|
-1,079
|
-1,080
|
-1,079
|
-1,222
|
-1,605
|
-2,151
|
-1,075
|
-1,075
|
-1,075
|
-1,076
|
-1,075
|
-1,076
|
-1,078
|
-1,077
|
-1,079
|
-1,081
|
-1,081
|
-1,081
|
50,884
|
-2,720
|
-2,620
|
-2,853
|
-2,852
|
-2,855
|
9,106
|
-3,539
|
-13,540
|
-3,542
|
-3,543
|
-14,922
|
-3,232
|
-3,237
|
-3,240
|
-
|
-3,846
|
-2,879
|
-3,367
|
-27,885
|
-2,140
|
-2,145
|
-2,152
|
-2,385
|
-2,388
|
21,419
|
-10,895
|
-6,817
|
-7,111
|
-7,113
|
-5,728
|
-2,804
|
-2,802
|
-2,813
|
-2,696
|
-2,838
|
-1,980
|
-19,580
|
-3,951
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18,883
|
-11,269
|
13,812
|
2,600
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.1
|
-10.8
|
16.2
|
3.2
|
-
|