|
(単位:%)
|
3Q11
|
4Q11
|
1Q12
|
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
|
104
|
97
|
97
|
33
|
35
|
22
|
18
|
18
|
20
|
22
|
27
|
30
|
8
|
136
|
57
|
42
|
48
|
111
|
67
|
84
|
72
|
418
|
172
|
158
|
307
|
143
|
163
|
168
|
-27
|
63
|
-32
|
61
|
57
|
61
|
62
|
67
|
73
|
97
|
99
|
91
|
91
|
130
|
172
|
175
|
159
|
155
|
170
|
528
|
321
|
354
|
410
|
488
|
478
|
511
|
459
|
387
|
533
|
|
営業キャッシュフロー
|
5,303
|
5,954
|
5,509
|
-
|
7,781
|
4,906
|
5,193
|
288
|
-
|
3,940
|
1,615
|
3,717
|
3,907
|
2,540
|
3,422
|
4,172
|
4,981
|
3,894
|
5,067
|
3,943
|
6,091
|
3,843
|
-
|
6,855
|
3,708
|
2,201
|
5,127
|
4,703
|
6,265
|
7,735
|
-3,299
|
4,823
|
4,484
|
4,463
|
5,292
|
-182
|
8,857
|
3,896
|
6,644
|
5,036
|
-23,079
|
25,199
|
17,852
|
7,010
|
2,586
|
11,220
|
-570
|
-24,006
|
36,069
|
2,387
|
3,031
|
9,050
|
32,419
|
19,783
|
-8,337
|
42,467
|
8,478
|
|
資本的支出
|
-105
|
-691
|
-867
|
-
|
-360
|
-153
|
-50
|
-89
|
-253
|
-143
|
-112
|
-481
|
-1,341
|
-678
|
-291
|
-393
|
-156
|
-183
|
-134
|
-225
|
-157
|
-531
|
-402
|
-102
|
-224
|
-405
|
-393
|
-228
|
-107
|
-192
|
-353
|
-1,450
|
-249
|
-1,397
|
-79
|
-310
|
-589
|
-711
|
-337
|
-2,058
|
-344
|
-974
|
-746
|
-554
|
-141
|
-619
|
-1,149
|
-1,886
|
-2,300
|
-1,773
|
-1,586
|
-610
|
-1,255
|
-1,024
|
-881
|
-586
|
-677
|
|
投資キャッシュフロー
|
7,330
|
-6,930
|
18,732
|
-
|
-2,022
|
-1,652
|
46,672
|
-27,551
|
-
|
3,962
|
-55,198
|
-18,567
|
-19,725
|
-14,865
|
-9,290
|
-27,875
|
-13,318
|
2,828
|
-9,470
|
-19,049
|
-8,043
|
-34,066
|
-
|
-24,514
|
-31,804
|
-16,712
|
-30,483
|
-16,512
|
21,252
|
-9,678
|
-21,528
|
-7,171
|
-7,301
|
-10,072
|
-113,622
|
-78,790
|
-77,596
|
-63,906
|
-74,503
|
-68,045
|
244,647
|
-73,698
|
-129,520
|
-245,592
|
-132,762
|
-103,122
|
-76,531
|
396,187
|
-44,221
|
-54,151
|
-20,006
|
-5,939
|
-54,445
|
-18,271
|
-44,858
|
-20,811
|
-34,382
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,278
|
1,278
|
1,278
|
1,513
|
1,499
|
1,503
|
1,502
|
1,446
|
1,409
|
1,411
|
1,410
|
2,377
|
2,381
|
2,381
|
2,384
|
2,384
|
2,388
|
2,388
|
3,976
|
-
|
3,984
|
4,008
|
4,021
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
35,432
|
-60
|
14,016
|
-
|
10,986
|
-81,760
|
-49,046
|
9,679
|
-
|
-6,094
|
15,055
|
30,119
|
2,402
|
-7,940
|
-10,334
|
30,123
|
15,972
|
-6,907
|
-8,006
|
29,014
|
2,765
|
3,136
|
-
|
7,496
|
16,000
|
24,686
|
26,840
|
17,107
|
-9,069
|
-6,463
|
5,288
|
66,441
|
-5,585
|
6,889
|
138,363
|
109,150
|
99,194
|
100,179
|
77,961
|
136,673
|
51,193
|
35,862
|
-56,299
|
-1,121
|
22,369
|
74,112
|
85,219
|
-309,299
|
271,856
|
-206,089
|
41,298
|
41,627
|
298,256
|
-72,357
|
-150,827
|
209,873
|
-35,043
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,164
|
18,759
|
-9,218
|
41,881
|
7,801
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
40.8
|
24.7
|
-12.0
|
54.3
|
9.7
|