|
(単位:百万)
|
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
|
824
|
829
|
799
|
794
|
840
|
842
|
844
|
865
|
882
|
949
|
935
|
946
|
932
|
929
|
944
|
1,047
|
1,055
|
1,064
|
1,076
|
1,122
|
1,146
|
1,137
|
1,164
|
1,166
|
1,193
|
1,273
|
1,317
|
1,384
|
1,408
|
1,391
|
1,398
|
1,464
|
|
営業キャッシュフロー
|
3,194
|
3,344
|
1,461
|
2,503
|
2,176
|
2,494
|
2,735
|
1,993
|
2,809
|
2,416
|
2,302
|
2,254
|
2,564
|
2,227
|
2,163
|
2,302
|
2,939
|
2,534
|
2,144
|
3,613
|
3,866
|
3,439
|
3,084
|
3,812
|
3,151
|
2,814
|
2,973
|
3,662
|
3,053
|
3,238
|
2,868
|
3,111
|
|
資本的支出
|
-1,635
|
-1,608
|
-1,341
|
-2,222
|
-1,612
|
-1,173
|
-1,143
|
-1,564
|
-1,147
|
-1,205
|
-1,438
|
-1,615
|
-2,059
|
-1,404
|
-2,012
|
-2,343
|
-1,048
|
-954
|
-1,202
|
-1,443
|
-1,129
|
-964
|
-1,191
|
-1,370
|
-1,185
|
-1,348
|
-1,632
|
-2,546
|
-1,723
|
-1,900
|
-2,321
|
-3,029
|
|
投資キャッシュフロー
|
-2,068
|
-1,071
|
67
|
55
|
-2,148
|
-1,309
|
-1,572
|
371
|
-1,270
|
-996
|
-1,378
|
-1,533
|
-1,958
|
-1,381
|
-2,156
|
-5,162
|
-1,318
|
-802
|
-1,038
|
-2,112
|
-1,437
|
-896
|
-1,170
|
-2,540
|
-7,792
|
-3,438
|
-4,685
|
-4,448
|
-1,789
|
-2,859
|
-2,539
|
-3,316
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50
|
101
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
996
|
1,151
|
1,610
|
688
|
1,789
|
795
|
410
|
1,674
|
1,657
|
1,611
|
249
|
946
|
912
|
976
|
0
|
376
|
1,155
|
178
|
911
|
1,954
|
968
|
1,313
|
600
|
1,938
|
3,781
|
780
|
1,054
|
1,018
|
2,742
|
1,337
|
2,035
|
735
|
|
財務キャッシュフロー
|
-1,009
|
-2,390
|
-1,412
|
-2,692
|
99
|
-1,157
|
-1,066
|
-2,621
|
-1,386
|
-1,738
|
-721
|
-925
|
-565
|
-898
|
41
|
2,658
|
-1,483
|
-1,122
|
-1,180
|
-1,643
|
-2,289
|
-2,481
|
-376
|
2,282
|
-120
|
2,907
|
156
|
601
|
-950
|
-1,216
|
-126
|
-108
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,116
|
1,330
|
1,338
|
547
|
82
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.9
|
7.2
|
9.0
|
3.7
|
0.5
|