|
(単位:%)
|
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
|
273
|
392
|
347
|
415
|
447
|
545
|
567
|
608
|
682
|
557
|
552
|
582
|
244
|
541
|
574
|
698
|
1,008
|
483
|
539
|
515
|
7,505
|
2,581
|
2,842
|
2,812
|
1,710
|
2,847
|
2,783
|
2,999
|
2,135
|
1,966
|
2,559
|
2,605
|
2,021
|
|
営業キャッシュフロー
|
8,576
|
7,702
|
13,704
|
13,767
|
14,148
|
10,015
|
14,582
|
19,606
|
11,887
|
10,392
|
14,626
|
3,567
|
11,776
|
15,900
|
8,578
|
30,502
|
-20,169
|
6,504
|
14,347
|
18,872
|
69,343
|
49,017
|
48,971
|
38,899
|
31,330
|
31,100
|
38,113
|
59,528
|
3,878
|
-5,679
|
25,757
|
63,628
|
13,298
|
|
資本的支出
|
-293
|
-354
|
-299
|
-256
|
-
|
-653
|
-738
|
-610
|
-487
|
-143
|
-1,231
|
-11,849
|
-342
|
-313
|
-278
|
-119
|
-46
|
-238
|
-193
|
-426
|
-
|
-1,238
|
-1,241
|
-3,142
|
-1,240
|
-564
|
-988
|
-1,838
|
-1,273
|
-770
|
-1,211
|
-1,145
|
-1,272
|
|
投資キャッシュフロー
|
-117,745
|
-48,811
|
-59,521
|
-54,858
|
15,468
|
-96,686
|
-98,931
|
-30,310
|
36,187
|
-30,453
|
-267,709
|
-31,348
|
25,103
|
-24,682
|
146,320
|
69,040
|
-324,637
|
-172,282
|
-181,085
|
-83,963
|
511,090
|
203,026
|
-159,887
|
91,615
|
160,500
|
-109,632
|
103,270
|
138,933
|
113,520
|
147,380
|
-41,775
|
24,911
|
-478,737
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
5,360
|
0
|
684
|
2,861
|
4,968
|
0
|
857
|
0
|
-
|
-
|
12,458
|
8,564
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
38,602
|
20,642
|
4,998
|
9,110
|
|
財務キャッシュフロー
|
86,790
|
-5,175
|
11,167
|
77,466
|
70,814
|
-18,884
|
74,610
|
33,327
|
34,591
|
-67,105
|
460,585
|
-87,047
|
123,556
|
75,446
|
28,840
|
110,834
|
296,167
|
-13,377
|
-120,287
|
-48,427
|
-386,539
|
-360,415
|
151,672
|
-132,331
|
-94,865
|
79,037
|
-50,875
|
-172,494
|
277,601
|
-492,342
|
33,547
|
61,806
|
156,443
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
2,605
|
-6,449
|
24,546
|
62,483
|
12,026
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
1.7
|
-4.5
|
17.2
|
43.0
|
8.3
|