|
(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
|
623
|
620
|
136
|
1,285
|
671
|
720
|
744
|
737
|
738
|
774
|
752
|
243
|
603
|
615
|
1,233
|
852
|
843
|
896
|
934
|
916
|
885
|
882
|
865
|
874
|
908
|
868
|
938
|
1,006
|
896
|
901
|
920
|
942
|
926
|
929
|
945
|
954
|
931
|
952
|
983
|
1,039
|
927
|
926
|
1,033
|
1,051
|
962
|
982
|
1,035
|
985
|
1,015
|
1,074
|
1,065
|
1,108
|
1,111
|
1,136
|
1,141
|
1,172
|
1,110
|
1,101
|
1,081
|
1,019
|
1,050
|
1,097
|
1,123
|
1,103
|
|
営業キャッシュフロー
|
35,418
|
6,183
|
-17,320
|
11,405
|
1,039
|
3,806
|
25,975
|
13,921
|
5,498
|
-1,365
|
3,431
|
6,707
|
25,019
|
20,031
|
14,249
|
-1,889
|
9,844
|
2,012
|
6,287
|
27,291
|
2,093
|
16,253
|
23,018
|
-1,627
|
144
|
20,923
|
7,267
|
25,598
|
-3,006
|
-18,505
|
18,206
|
-5,282
|
6,956
|
1,363
|
21,747
|
6,886
|
-37,616
|
-140
|
2,398
|
22,521
|
-25,533
|
6,325
|
-3,046
|
-
|
23,198
|
365
|
35,622
|
2,064
|
-13,544
|
10,275
|
-901
|
29,239
|
-30,485
|
-54,059
|
15,794
|
-4,666
|
-10,831
|
-16,960
|
-16,674
|
24,796
|
-58,708
|
-36,579
|
1,100
|
26,555
|
|
資本的支出
|
-278
|
-250
|
-277
|
-1,558
|
-688
|
-842
|
-917
|
-1,001
|
-844
|
-930
|
-101
|
-1,729
|
-734
|
-741
|
-874
|
-1,141
|
-868
|
-1,339
|
-267
|
-912
|
-740
|
-731
|
-1,001
|
-726
|
-702
|
-675
|
-715
|
-664
|
-786
|
-861
|
-855
|
-859
|
-969
|
-721
|
-992
|
-1,092
|
-518
|
-2,831
|
-1,011
|
-976
|
-460
|
-858
|
-982
|
-1,146
|
-830
|
-941
|
-1,040
|
-1,308
|
-1,229
|
-1,236
|
-1,202
|
-1,965
|
-1,634
|
-1,491
|
-1,693
|
-1,765
|
-1,607
|
-1,644
|
-1,561
|
-1,688
|
-1,517
|
-1,755
|
-1,617
|
-1,631
|
|
投資キャッシュフロー
|
14,398
|
25,880
|
-9,627
|
12,686
|
-16,992
|
25,247
|
11,641
|
-8,630
|
-34,419
|
20,427
|
-4,071
|
36,634
|
-28,266
|
-26,928
|
-23,373
|
-14,739
|
-4,491
|
-4,514
|
10,965
|
27,531
|
7,595
|
-16,207
|
-8,413
|
31,908
|
-37,190
|
-20,323
|
-14,103
|
-7,972
|
-17,243
|
-22,508
|
-29,919
|
11,442
|
-32,124
|
-4,505
|
-19,934
|
-16,555
|
16,043
|
-10,745
|
-17,390
|
-11,282
|
-72,857
|
-18,832
|
8,489
|
-
|
-40,934
|
-37,177
|
-33,958
|
-12,836
|
-34,523
|
-8,778
|
16,479
|
-52,633
|
-3,073
|
45,790
|
-12,710
|
-38,466
|
14,844
|
12,269
|
51,388
|
7,749
|
-98,983
|
50,034
|
-10,003
|
-49,330
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
4
|
38
|
27
|
38
|
34
|
37
|
33
|
39
|
34
|
40
|
140
|
100
|
154
|
130
|
159
|
190
|
159
|
355
|
324
|
415
|
359
|
469
|
689
|
770
|
744
|
760
|
1,135
|
1,158
|
1,095
|
1,137
|
1,384
|
1,404
|
1,320
|
1,330
|
1,398
|
1,399
|
1,365
|
1,314
|
1,345
|
1,328
|
1,356
|
1,307
|
1,296
|
1,239
|
1,286
|
1,228
|
1,263
|
1,226
|
1,267
|
1,280
|
1,352
|
1,313
|
1,291
|
1,252
|
1,342
|
1,314
|
1,323
|
1,328
|
1,370
|
1,351
|
|
自己株式の取得による支出
|
1
|
4
|
0
|
1
|
-
|
-
|
-
|
0
|
4
|
0
|
0
|
1
|
-
|
-
|
437
|
218
|
364
|
302
|
186
|
380
|
297
|
1,553
|
1,950
|
1,652
|
1,312
|
1,322
|
2,533
|
4,123
|
1,858
|
1,777
|
5,436
|
5,470
|
2,378
|
2,308
|
5,162
|
4,585
|
4,055
|
3,463
|
4,977
|
5,076
|
2,925
|
0
|
0
|
0
|
1,481
|
2,900
|
3,067
|
153
|
2,833
|
367
|
50
|
0
|
-
|
-
|
429
|
548
|
413
|
111
|
982
|
968
|
1,751
|
1,999
|
5,000
|
4,500
|
|
長期借入れによる収入
|
7,331
|
5,822
|
8,919
|
11,605
|
8,190
|
13,066
|
3,969
|
5,017
|
7,725
|
11,200
|
4,894
|
4,024
|
9,273
|
9,721
|
22,771
|
12,640
|
10,547
|
18,699
|
18,800
|
18,790
|
11,704
|
15,479
|
8,495
|
8,941
|
13,439
|
13,703
|
16,322
|
20,342
|
18,603
|
19,076
|
14,614
|
15,667
|
20,769
|
19,988
|
12,270
|
7,628
|
15,552
|
16,297
|
8,325
|
18,960
|
28,927
|
29,544
|
7,128
|
10,859
|
15,516
|
25,995
|
12,450
|
16,697
|
29,668
|
30,636
|
25,155
|
19,289
|
15,741
|
16,948
|
19,776
|
13,354
|
20,412
|
27,671
|
30,080
|
20,912
|
29,612
|
37,886
|
28,798
|
25,733
|
|
財務キャッシュフロー
|
-49,477
|
-33,168
|
27,908
|
-22,691
|
15,492
|
-32,376
|
-37,001
|
-2,761
|
26,328
|
-10,964
|
88
|
-40,816
|
-1,460
|
7,482
|
11,035
|
13,839
|
-1,711
|
4,319
|
-15,289
|
-57,589
|
-19,852
|
1,526
|
-15,644
|
-30,803
|
38,196
|
-386
|
8,135
|
-17,653
|
19,138
|
39,798
|
13,001
|
-5,083
|
47,363
|
1,936
|
-3,323
|
-1,448
|
39,537
|
8,775
|
32,839
|
-38,218
|
191,358
|
36,365
|
8,309
|
-
|
33,255
|
11,359
|
23,252
|
-50,594
|
58,354
|
12,091
|
1,123
|
66,195
|
15,766
|
-16,847
|
-43,965
|
45,733
|
12,351
|
-18,740
|
15,391
|
-47,306
|
184,976
|
7,089
|
20,685
|
25,281
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,108
|
-60,225
|
-38,334
|
-517
|
24,924
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65.9
|
-178.9
|
-106.9
|
-1.4
|
68.0
|