|
(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
|
|
株式報酬費用
|
508
|
292
|
225
|
394
|
341
|
491
|
507
|
863
|
775
|
870
|
1,355
|
1,224
|
1,203
|
1,358
|
1,625
|
1,704
|
1,331
|
1,818
|
2,687
|
2,351
|
2,330
|
2,303
|
2,458
|
3,798
|
3,948
|
2,202
|
1,861
|
2,297
|
2,687
|
1,968
|
1,323
|
1,977
|
985
|
1,942
|
1,967
|
2,660
|
2,260
|
2,740
|
3,459
|
3,223
|
5,108
|
2,279
|
2,984
|
-1,880
|
3,216
|
2,023
|
3,030
|
3,398
|
3,176
|
3,789
|
3,603
|
2,899
|
141
|
2,621
|
3,983
|
3,969
|
1,727
|
|
営業キャッシュフロー
|
28,735
|
6,788
|
10,819
|
11,766
|
7,492
|
10,039
|
16,396
|
2,182
|
31,177
|
-3,156
|
-
|
21,085
|
34,884
|
8,829
|
30,943
|
26,564
|
38,376
|
6,348
|
44,825
|
19,838
|
37,389
|
-21,336
|
27,451
|
9,256
|
34,509
|
5,590
|
-
|
37,998
|
47,893
|
6,881
|
33,527
|
43,584
|
34,811
|
29,419
|
20,808
|
23,074
|
37,394
|
39,667
|
44,695
|
32,744
|
25,970
|
-684
|
-3,002
|
16,643
|
1,990
|
25,109
|
33,503
|
21,430
|
39,223
|
-10,322
|
37,146
|
46,265
|
36,557
|
-13,344
|
45,045
|
56,119
|
28,971
|
|
資本的支出
|
-6,812
|
-3,029
|
-5,097
|
-7,218
|
-11,449
|
-6,116
|
-11,916
|
-11,984
|
-5,845
|
-6,769
|
-8,720
|
-11,501
|
-11,897
|
-10,403
|
-12,626
|
-12,699
|
-19,762
|
-17,010
|
-13,818
|
-19,914
|
-15,574
|
-13,562
|
-12,188
|
-11,431
|
-13,604
|
-8,378
|
-13,760
|
-9,677
|
-9,726
|
-5,150
|
-7,874
|
-5,316
|
-5,389
|
-3,231
|
-4,269
|
-4,113
|
-5,606
|
-9,913
|
-10,756
|
-8,916
|
-8,883
|
-5,659
|
-9,789
|
-10,289
|
-13,966
|
-6,294
|
-7,373
|
-12,859
|
-11,076
|
-11,320
|
-19,384
|
-19,650
|
-22,960
|
-14,871
|
-8,857
|
-9,650
|
-22,295
|
|
投資キャッシュフロー
|
-8,688
|
-3,874
|
-13,045
|
-9,640
|
-8,836
|
-46,417
|
-18,433
|
-12,260
|
-7,573
|
-7,353
|
-
|
-11,449
|
-11,241
|
-10,269
|
-12,582
|
-12,698
|
-27,179
|
-16,992
|
-87,475
|
-19,823
|
-20,048
|
-15,552
|
-12,164
|
-11,424
|
-78,548
|
-8,393
|
-
|
-9,672
|
-9,630
|
42,378
|
-23,296
|
-4,608
|
-8,634
|
-6,338
|
-3,242
|
-4,106
|
-4,534
|
-10,103
|
-15,756
|
-14,099
|
-8,872
|
-5,957
|
-9,760
|
-232,124
|
7,942
|
-2,549
|
-4,227
|
-10,169
|
-7,178
|
-8,831
|
-15,849
|
-8,461
|
-20,390
|
-10,534
|
-9,295
|
-9,950
|
-22,619
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,273
|
0
|
-
|
-
|
43,910
|
83,923
|
8,040
|
25,000
|
25,000
|
5,243
|
9,092
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,997
|
9,996
|
11,101
|
60,000
|
-
|
-
|
19,875
|
10,007
|
-
|
-
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75,000
|
0
|
0
|
40,000
|
-
|
-
|
-
|
-
|
-
|
-
|
3,000
|
76,679
|
10,428
|
17,943
|
1,099
|
8,342
|
169,546
|
31,647
|
0
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
10,000
|
25,000
|
18,000
|
15,000
|
52,000
|
0
|
20,000
|
40,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
446
|
31,472
|
450
|
9,876
|
8,427
|
1
|
17,478
|
1,250
|
35,492
|
11,250
|
14,468
|
38,250
|
49,627
|
11,493
|
7,929
|
27,950
|
16,111
|
65,719
|
5,858
|
3,751
|
130,000
|
13,731
|
8,262
|
1,250
|
-
|
-
|
10,309
|
1,713
|
564
|
16,418
|
10,184
|
45,114
|
10,324
|
25,096
|
18,100
|
17,095
|
10,037
|
53,039
|
40,036
|
40,037
|
|
財務キャッシュフロー
|
-10,847
|
72,650
|
-18,162
|
-8,263
|
-13,748
|
28,478
|
1,186
|
-4,634
|
-6,127
|
10,297
|
-
|
16,428
|
-6,319
|
-110
|
2,426
|
14,741
|
7,369
|
72,930
|
-31,110
|
-273
|
38,311
|
-8,472
|
952
|
-22,378
|
-1,666
|
-35,400
|
-
|
-46,282
|
-45,085
|
-47,401
|
-15,821
|
-23,009
|
-22,362
|
149,841
|
-33,863
|
-6,166
|
5,668
|
-125,616
|
-14,009
|
-8,961
|
-20,555
|
-3,750
|
-1,395
|
196,727
|
-1,655
|
-12,965
|
-26,391
|
-21,395
|
-45,300
|
-1,534
|
-20,243
|
-18,828
|
-11,100
|
40,739
|
-63,068
|
-20,104
|
-50
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,597
|
-28,215
|
36,188
|
46,469
|
6,676
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.9
|
-8.0
|
9.6
|
12.0
|
1.7
|