|
(単位:%)
|
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
|
2,099
|
1,980
|
1,795
|
1,990
|
2,289
|
1,656
|
1,549
|
1,479
|
2,029
|
1,013
|
1,031
|
1,552
|
2,103
|
1,779
|
1,946
|
2,234
|
3,140
|
3,181
|
4,247
|
3,016
|
6,699
|
2,893
|
4,613
|
2,674
|
6,670
|
3,152
|
3,885
|
2,856
|
4,740
|
3,829
|
4,966
|
3,354
|
3,712
|
4,152
|
5,814
|
4,513
|
3,833
|
4,950
|
3,181
|
4,636
|
8,764
|
5,572
|
8,082
|
6,114
|
9,136
|
6,867
|
9,021
|
7,056
|
6,520
|
5,867
|
8,819
|
9,248
|
10,678
|
7,921
|
9,363
|
7,968
|
9,218
|
7,558
|
9,153
|
8,420
|
21,107
|
|
営業キャッシュフロー
|
30,179
|
-164,899
|
-106,425
|
-38,615
|
-37,606
|
-109,584
|
19,703
|
14,081
|
110,417
|
-211,032
|
-56,568
|
-133,859
|
-42,027
|
-221,063
|
-333,466
|
-162,133
|
85,971
|
-48,909
|
-86,991
|
113,816
|
203,269
|
-143,313
|
-24,146
|
64,847
|
291,267
|
-77,042
|
12,462
|
167,850
|
409,949
|
-141,680
|
122,311
|
-30,139
|
271,020
|
-198,210
|
17,876
|
28,190
|
403,186
|
-9,866
|
164,560
|
174,517
|
-18,533
|
-79,265
|
61,198
|
-162,158
|
142,929
|
-251,035
|
-63,777
|
90,813
|
407,417
|
93,917
|
514,813
|
163,793
|
310,176
|
28,518
|
61,476
|
-89,913
|
362,641
|
-334,321
|
168,438
|
197,723
|
303,842
|
|
資本的支出
|
222
|
-74
|
-34
|
34
|
-168
|
-429
|
-163
|
-460
|
-697
|
-430
|
-322
|
-607
|
-1,032
|
-1,576
|
-1,436
|
-1,146
|
-1,637
|
-586
|
-1,004
|
-510
|
-2,577
|
-1,413
|
-1,463
|
196
|
-2,104
|
-1,015
|
-3,085
|
-2,543
|
-1,442
|
-1,924
|
-1,503
|
-710
|
-3,233
|
-10,025
|
-12,239
|
-9,947
|
-8,248
|
-6,671
|
-
|
-5,930
|
-7,687
|
-9,098
|
-9,188
|
-9,933
|
-11,180
|
-10,563
|
-11,559
|
-11,644
|
-11,468
|
-8,838
|
-9,486
|
-8,088
|
-9,056
|
-9,454
|
-10,300
|
-9,474
|
-10,083
|
-11,220
|
-11,511
|
-11,878
|
-13,791
|
|
投資キャッシュフロー
|
-13,914
|
79,915
|
-1,342
|
-21
|
-65,454
|
6,118
|
-2,160
|
-2,145
|
-2,573
|
-734
|
-5,669
|
-5,012
|
-5,335
|
-84
|
-9,060
|
-18,938
|
-16,700
|
-3,000
|
-11,834
|
5,779
|
-2,248
|
-1,704
|
-1,922
|
3,441
|
-5,894
|
-8,658
|
411
|
-5,391
|
-2,106
|
-8,850
|
-5,078
|
4,085
|
-10,264
|
-1,747
|
-13,957
|
-13,358
|
-11,882
|
-7,839
|
-10,471
|
-76
|
-8,177
|
-11,723
|
-10,345
|
-4,484
|
-11,532
|
-17,876
|
-19,367
|
-16,877
|
-17,653
|
-16,961
|
-13,976
|
-13,836
|
-13,289
|
-12,592
|
-16,390
|
-9,156
|
-11,981
|
-10,664
|
-9,752
|
-21,821
|
-19,560
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,934
|
521
|
-
|
-
|
0
|
500
|
21
|
279
|
0
|
267
|
87,526
|
5
|
0
|
828
|
2,543
|
0
|
0
|
4,130
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
50,000
|
50,000
|
75,000
|
92,088
|
82,500
|
161,850
|
50,000
|
50,000
|
150,000
|
103,698
|
50,000
|
200,000
|
188,460
|
102,843
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
230,000
|
400,000
|
0
|
356,231
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
180,171
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-31,442
|
-80,948
|
-7,535
|
-108,287
|
40,861
|
-7,233
|
-6,957
|
93,227
|
-5,280
|
311,636
|
-22,115
|
-15,870
|
193,420
|
-4,926
|
523,346
|
-7,191
|
-9,511
|
241,220
|
-7,166
|
-206,804
|
4,441
|
-90,468
|
-22,239
|
-7,115
|
-30,095
|
-154,850
|
-15,951
|
-17,024
|
-181,789
|
-9,525
|
-7,485
|
-289,524
|
-40,613
|
137,245
|
-336,562
|
-9,759
|
-121,283
|
-6,226
|
-8,983
|
-27,348
|
-13,887
|
-20,582
|
-12,765
|
-91,060
|
-190,606
|
219,512
|
86,988
|
-123,260
|
-256,823
|
-146,327
|
-204,207
|
-95,017
|
-181,942
|
-74,973
|
-69,129
|
-169,490
|
-127,160
|
15,250
|
-117,202
|
-154,546
|
-386,137
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
352,558
|
-345,541
|
156,927
|
185,845
|
290,051
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.6
|
-24.8
|
10.3
|
11.5
|
17.1
|