|
(単位:%)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
4Q12
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
450
|
479
|
595
|
565
|
301
|
498
|
339
|
479
|
487
|
501
|
504
|
507
|
517
|
542
|
548
|
619
|
579
|
624
|
592
|
761
|
656
|
676
|
695
|
663
|
687
|
707
|
747
|
729
|
756
|
742
|
826
|
862
|
807
|
|
株式報酬費用
|
7
|
7
|
6
|
10
|
7
|
8
|
7
|
8
|
8
|
10
|
-
|
6
|
6
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
599
|
363
|
1,788
|
727
|
718
|
504
|
1,602
|
1,082
|
677
|
998
|
1,808
|
506
|
755
|
992
|
950
|
498
|
105
|
1,424
|
1,221
|
964
|
804
|
1,065
|
1,676
|
853
|
576
|
1,071
|
756
|
879
|
554
|
1,257
|
897
|
859
|
358
|
1,054
|
906
|
210
|
388
|
-1,415
|
510
|
315
|
310
|
446
|
192
|
72
|
-1,446
|
958
|
427
|
792
|
446
|
874
|
1,104
|
-90
|
802
|
1,834
|
855
|
1,043
|
329
|
2,472
|
1,170
|
1,224
|
882
|
2,122
|
1,572
|
|
資本的支出
|
-951
|
-1,119
|
-1,059
|
-1,414
|
-1,133
|
-1,123
|
-1,235
|
-1,317
|
-1,276
|
-1,080
|
-
|
-979
|
-855
|
-927
|
-838
|
-940
|
-916
|
-1,000
|
-1,050
|
-1,268
|
-929
|
-937
|
-1,091
|
-951
|
-877
|
-945
|
-961
|
-939
|
-810
|
-911
|
-1,168
|
-1,137
|
-1,022
|
-1,082
|
-1,268
|
-1,074
|
-1,161
|
-1,262
|
-1,380
|
-1,268
|
-1,246
|
-1,383
|
-1,587
|
-1,358
|
-1,235
|
-1,355
|
-1,557
|
-1,207
|
-1,501
|
-1,498
|
-1,572
|
-1,324
|
-1,387
|
-1,280
|
-1,457
|
-1,279
|
-1,421
|
-1,511
|
-1,496
|
-1,408
|
-1,712
|
-1,504
|
-1,891
|
|
投資キャッシュフロー
|
-1,022
|
-1,183
|
-1,114
|
-1,495
|
-1,174
|
-1,158
|
-1,302
|
-1,299
|
-1,444
|
-1,036
|
-753
|
-1,014
|
-1,015
|
-1,059
|
-720
|
-975
|
-952
|
-1,009
|
-971
|
-1,294
|
-940
|
-623
|
-1,035
|
-834
|
-847
|
-796
|
-939
|
-937
|
-717
|
-839
|
-1,106
|
-1,097
|
-891
|
-1,025
|
-1,226
|
-986
|
-1,150
|
-1,209
|
-1,333
|
-1,278
|
-1,114
|
-1,302
|
-1,277
|
-1,282
|
-1,130
|
-1,242
|
-1,497
|
-1,157
|
-1,471
|
-1,477
|
-1,469
|
-1,305
|
-1,345
|
-1,244
|
-1,339
|
-1,276
|
-1,394
|
-1,427
|
-1,439
|
-1,374
|
-1,628
|
-1,491
|
-1,842
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29
|
0
|
3
|
0
|
|
長期借入れによる収入
|
547
|
104
|
1,001
|
284
|
82
|
510
|
94
|
690
|
449
|
54
|
-
|
398
|
0
|
0
|
1,575
|
-1
|
397
|
-1
|
99
|
1,287
|
128
|
0
|
5
|
397
|
0
|
0
|
0
|
1,524
|
-1
|
713
|
-3
|
1,783
|
634
|
820
|
0
|
1,087
|
595
|
1,220
|
794
|
1,719
|
1,007
|
0
|
347
|
1,223
|
2,730
|
845
|
614
|
1,713
|
1,236
|
398
|
2,624
|
1,681
|
2,452
|
545
|
443
|
2,976
|
1,240
|
497
|
543
|
3,501
|
0
|
1
|
1,631
|
|
長期借入金の返済による支出
|
343
|
23
|
5
|
25
|
9
|
21
|
67
|
-30
|
9
|
7
|
-
|
1
|
2
|
2
|
1,012
|
2
|
2
|
401
|
202
|
419
|
302
|
40
|
1
|
40
|
1
|
42
|
137
|
40
|
402
|
740
|
103
|
41
|
172
|
441
|
0
|
40
|
1
|
40
|
1
|
40
|
774
|
284
|
1
|
490
|
501
|
40
|
6
|
365
|
7
|
401
|
312
|
401
|
1,065
|
401
|
631
|
601
|
1,124
|
451
|
525
|
1
|
725
|
1,301
|
25
|
|
財務キャッシュフロー
|
259
|
179
|
467
|
148
|
365
|
301
|
139
|
302
|
781
|
-2
|
-
|
453
|
293
|
529
|
-694
|
480
|
888
|
-463
|
-260
|
313
|
160
|
-447
|
-614
|
-43
|
245
|
-302
|
195
|
112
|
111
|
-399
|
1,183
|
-745
|
491
|
-57
|
393
|
1,009
|
642
|
2,907
|
345
|
2,231
|
-8
|
424
|
1,080
|
1,511
|
2,271
|
724
|
939
|
205
|
914
|
713
|
1,049
|
1,316
|
-97
|
-339
|
567
|
988
|
577
|
-1,201
|
310
|
1,374
|
-383
|
-513
|
93
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-326
|
-184
|
-830
|
618
|
-319
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8.2
|
-4.8
|
-18.3
|
10.7
|
-6.1
|