|
(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
|
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
|
|
減価償却費
|
1,090
|
1,115
|
1,091
|
1,171
|
1,232
|
1,224
|
1,445
|
1,525
|
1,693
|
1,693
|
1,717
|
3,264
|
3,313
|
3,129
|
3,103
|
3,195
|
3,292
|
3,189
|
3,066
|
2,835
|
3,474
|
2,761
|
2,716
|
2,745
|
2,815
|
3,050
|
3,238
|
3,193
|
3,376
|
3,527
|
2,885
|
2,481
|
2,594
|
2,650
|
2,752
|
2,875
|
3,386
|
3,350
|
3,613
|
3,809
|
3,829
|
3,567
|
3,591
|
3,598
|
3,274
|
3,461
|
3,459
|
3,199
|
3,319
|
3,247
|
3,738
|
3,265
|
3,048
|
2,888
|
2,606
|
2,632
|
2,570
|
|
株式報酬費用
|
855
|
1,017
|
851
|
879
|
932
|
1,082
|
922
|
984
|
1,136
|
1,003
|
899
|
925
|
944
|
958
|
916
|
958
|
902
|
1,052
|
829
|
911
|
859
|
960
|
852
|
809
|
897
|
853
|
739
|
860
|
869
|
874
|
1,033
|
1,112
|
1,140
|
805
|
742
|
912
|
1,003
|
932
|
1,055
|
1,042
|
1,080
|
881
|
705
|
1,109
|
729
|
296
|
578
|
559
|
645
|
522
|
722
|
385
|
398
|
337
|
434
|
366
|
430
|
|
営業キャッシュフロー
|
2,602
|
5,079
|
1,697
|
2,635
|
5,646
|
2,378
|
9,392
|
5,203
|
-718
|
-571
|
1,836
|
9,394
|
-289
|
3,204
|
1,700
|
5,747
|
-2,254
|
8,638
|
214
|
10,117
|
-270
|
4,345
|
2,427
|
2,619
|
2,136
|
-1,197
|
-1
|
2,959
|
3,423
|
-1,074
|
-5,509
|
-4,867
|
-2,715
|
-2,948
|
62
|
-42
|
-151
|
4,998
|
-183
|
-2,901
|
995
|
-3,513
|
279
|
1,767
|
10,361
|
-6,779
|
3,592
|
510
|
5,207
|
-792
|
-14,665
|
1,884
|
403
|
-1,277
|
5,096
|
9,896
|
3,393
|
|
資本的支出
|
-5,953
|
-2,206
|
-2,330
|
-704
|
-1,265
|
-790
|
-654
|
-1,587
|
-1,689
|
-771
|
-1,080
|
-1,684
|
-1,583
|
-1,270
|
-2,222
|
-1,389
|
-813
|
-1,276
|
-1,252
|
-2,263
|
-840
|
-2,047
|
-4,762
|
-3,425
|
-2,554
|
-3,189
|
-4,272
|
-4,002
|
-4,434
|
-3,027
|
-3,693
|
-2,615
|
-
|
-3,277
|
-3,772
|
-3,157
|
-3,860
|
-5,164
|
-5,357
|
-4,718
|
-3,501
|
-4,372
|
-3,640
|
-2,988
|
-3,390
|
-2,103
|
-2,641
|
-2,426
|
-3,463
|
-2,399
|
-2,706
|
-1,465
|
-847
|
-1,149
|
-2,349
|
-1,514
|
-5,000
|
|
投資キャッシュフロー
|
-1,873
|
-4,425
|
657
|
-2,217
|
-6,274
|
-9,794
|
-29,390
|
-5,845
|
282
|
4,198
|
-615
|
-30,372
|
103
|
-7,800
|
1,246
|
-415
|
3,169
|
-1,296
|
-1,272
|
-8,289
|
2,133
|
6,872
|
-1,793
|
2,047
|
-2,604
|
1,798
|
-1,275
|
-4,025
|
-4,145
|
-3,052
|
34,813
|
1,083
|
13,204
|
4,122
|
-3,796
|
-3,179
|
-6,442
|
-5,082
|
-5,375
|
3,266
|
483
|
113
|
2,215
|
1,969
|
-3,922
|
-2,703
|
-3,339
|
-3,182
|
-5,490
|
871
|
13,577
|
2,059
|
35,882
|
-557
|
3,168
|
7,148
|
-5,871
|
|
自己株式の取得による支出
|
1,642
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
390
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
239
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
163
|
1,093
|
116
|
371
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
4,671
|
0
|
0
|
1,173
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
31
|
32
|
33
|
33
|
32
|
116
|
327
|
329
|
258
|
314
|
317
|
320
|
321
|
1,543
|
1,545
|
-2,108
|
327
|
334
|
-
|
-
|
-
|
1,518
|
43
|
45
|
43
|
44
|
45
|
47
|
46
|
31
|
2,566
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
977
|
-2,147
|
444
|
56
|
761
|
4,926
|
23,428
|
72
|
899
|
-666
|
-72
|
33,658
|
-244
|
-1,690
|
-1,552
|
-1,479
|
-1,608
|
-1,732
|
-1,573
|
-1,288
|
220
|
-8,475
|
-410
|
-556
|
-306
|
1,524
|
-670
|
-398
|
-13,722
|
131
|
-27,605
|
-1,960
|
-1,322
|
-390
|
6,822
|
-156
|
853
|
1,470
|
841
|
307
|
27
|
117
|
84
|
397
|
110
|
761
|
1,345
|
237
|
0
|
96
|
0
|
0
|
14
|
-162
|
-1,066
|
-98
|
-367
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-444
|
-2,426
|
2,747
|
8,382
|
-1,607
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-1.6
|
-9.5
|
10.3
|
29.5
|
-5.3
|