|
(単位:%)
|
1Q10
|
2Q10
|
3Q10
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
426
|
422
|
465
|
498
|
429
|
436
|
458
|
521
|
448
|
452
|
478
|
528
|
459
|
453
|
437
|
484
|
443
|
447
|
474
|
546
|
471
|
494
|
522
|
582
|
501
|
507
|
523
|
583
|
521
|
546
|
576
|
628
|
556
|
547
|
565
|
578
|
536
|
551
|
523
|
534
|
486
|
498
|
493
|
502
|
457
|
456
|
467
|
481
|
442
|
441
|
444
|
509
|
466
|
460
|
491
|
536
|
|
株式報酬費用
|
66
|
64
|
42
|
43
|
51
|
45
|
45
|
45
|
50
|
49
|
49
|
45
|
58
|
49
|
49
|
50
|
52
|
49
|
51
|
43
|
50
|
44
|
47
|
48
|
51
|
46
|
47
|
46
|
50
|
48
|
53
|
51
|
45
|
53
|
52
|
52
|
47
|
57
|
56
|
52
|
55
|
60
|
50
|
85
|
321
|
172
|
184
|
156
|
203
|
149
|
176
|
197
|
222
|
159
|
167
|
142
|
119
|
89
|
102
|
97
|
135
|
119
|
89
|
83
|
|
営業キャッシュフロー
|
-285
|
266
|
1,855
|
1,116
|
-953
|
1,596
|
449
|
2,931
|
837
|
908
|
1,596
|
4,167
|
524
|
3,467
|
2,808
|
1,380
|
1,112
|
1,809
|
939
|
4,998
|
88
|
3,297
|
2,859
|
3,119
|
1,231
|
3,234
|
3,202
|
2,832
|
2,094
|
4,950
|
3,396
|
2,904
|
3,136
|
4,680
|
4,559
|
2,947
|
2,788
|
-590
|
-2,424
|
-2,220
|
-4,300
|
-5,300
|
-4,800
|
-4,000
|
-3,400
|
-500
|
-200
|
700
|
-3,200
|
100
|
3,200
|
3,412
|
-318
|
2,875
|
22
|
3,381
|
-3,362
|
-3,923
|
-1,315
|
-3,480
|
-1,616
|
227
|
1,123
|
1,331
|
|
資本的支出
|
-186
|
-257
|
-282
|
-400
|
-417
|
-345
|
-380
|
-571
|
-424
|
-356
|
-428
|
-495
|
-521
|
-455
|
-484
|
-638
|
-497
|
-449
|
-622
|
-668
|
-574
|
-692
|
-561
|
-623
|
-748
|
-671
|
-595
|
-599
|
-466
|
-439
|
-399
|
-435
|
-394
|
-376
|
-457
|
-495
|
-501
|
-421
|
-465
|
-447
|
-428
|
-348
|
-262
|
-265
|
-291
|
-222
|
-245
|
-222
|
-349
|
-263
|
-284
|
-326
|
-468
|
-296
|
-332
|
-431
|
-567
|
-404
|
-611
|
-648
|
-674
|
-427
|
-885
|
-956
|
|
投資キャッシュフロー
|
-4,041
|
149
|
-2,588
|
1,649
|
2,707
|
-1,949
|
98
|
1,513
|
-3,003
|
-585
|
-1,005
|
836
|
-814
|
-2,557
|
-711
|
-1,072
|
406
|
875
|
-247
|
1,433
|
-214
|
-198
|
-553
|
-881
|
-438
|
-912
|
-614
|
-1,416
|
-262
|
-1,124
|
-250
|
-426
|
119
|
-1,414
|
-902
|
-2,424
|
-767
|
-86
|
-1,194
|
517
|
-379
|
-12,307
|
-4,137
|
-1,543
|
2,764
|
1,659
|
2,966
|
1,935
|
2,965
|
3,266
|
290
|
-2,151
|
-1,823
|
-3,015
|
-403
|
2,804
|
2,074
|
-2,100
|
679
|
-12,626
|
-1,717
|
-2,229
|
-1,955
|
6,400
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
72
|
86
|
86
|
87
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
799
|
1,002
|
2,500
|
1,498
|
1,002
|
1,001
|
2,500
|
2,001
|
1,500
|
750
|
3,501
|
2,000
|
1,000
|
500
|
2,500
|
2,500
|
2,500
|
1,736
|
3,000
|
2,965
|
2,450
|
585
|
2,341
|
310
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-347
|
-431
|
-867
|
-317
|
-1,468
|
-279
|
393
|
-346
|
-1,187
|
-710
|
-337
|
-1,243
|
-1,705
|
-525
|
-763
|
-1,256
|
-3,668
|
-2,096
|
-1,530
|
-1,299
|
-2,935
|
-2,605
|
-2,069
|
-311
|
-4,221
|
-1,588
|
-2,204
|
-1,574
|
-2,463
|
-3,311
|
-3,335
|
-2,241
|
-2,845
|
-4,332
|
-3,689
|
-856
|
-2,823
|
2,919
|
4,240
|
1,403
|
10,280
|
22,462
|
-468
|
2,681
|
-48
|
-19
|
-1,171
|
-4,362
|
-396
|
-602
|
-18
|
-250
|
-1,680
|
-3,413
|
-38
|
-356
|
-4,462
|
10,000
|
-300
|
19,971
|
-338
|
-387
|
-87
|
-2,951
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,128
|
-2,290
|
-200
|
238
|
375
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-27.1
|
-11.7
|
-0.9
|
1.0
|
1.6
|