|
(単位:%)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
209
|
188
|
175
|
190
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8
|
9
|
9
|
9
|
9
|
13
|
10
|
10
|
11
|
14
|
13
|
12
|
11
|
16
|
20
|
17
|
-2
|
53
|
20
|
19
|
15
|
29
|
15
|
19
|
17
|
31
|
16
|
19
|
15
|
25
|
20
|
17
|
28
|
38
|
31
|
32
|
40
|
23
|
19
|
23
|
25
|
23
|
25
|
24
|
20
|
33
|
28
|
25
|
21
|
32
|
31
|
29
|
|
営業キャッシュフロー
|
81
|
-26
|
754
|
435
|
196
|
208
|
277
|
327
|
211
|
197
|
404
|
199
|
155
|
226
|
246
|
259
|
-19
|
104
|
314
|
632
|
191
|
94
|
399
|
529
|
395
|
162
|
547
|
847
|
294
|
308
|
542
|
582
|
497
|
355
|
46
|
676
|
498
|
212
|
549
|
64
|
-111
|
1,099
|
577
|
497
|
849
|
975
|
846
|
1,357
|
130
|
630
|
999
|
898
|
464
|
305
|
-438
|
1,484
|
513
|
554
|
487
|
928
|
|
資本的支出
|
-14
|
-23
|
-27
|
-46
|
-31
|
-42
|
-30
|
-47
|
-24
|
-26
|
-40
|
-14
|
-11
|
-12
|
-9
|
-28
|
-14
|
-30
|
-26
|
-25
|
-13
|
-8
|
-44
|
-57
|
-56
|
-58
|
-33
|
-50
|
-16
|
-22
|
-24
|
-48
|
-24
|
-27
|
-31
|
-25
|
-11
|
-38
|
-33
|
-37
|
-22
|
-77
|
-58
|
-90
|
-73
|
-50
|
-42
|
-49
|
-25
|
-32
|
-23
|
-60
|
-32
|
-42
|
-42
|
-27
|
-54
|
-54
|
-41
|
-118
|
|
投資キャッシュフロー
|
-1,272
|
-943
|
341
|
-417
|
-544
|
-687
|
-804
|
529
|
-516
|
-91
|
-607
|
-3,028
|
-957
|
-2,391
|
-187
|
-1,472
|
-1,169
|
-354
|
-1,738
|
-1,669
|
-1,590
|
-1,007
|
-264
|
-586
|
-738
|
-844
|
-1,122
|
-2,164
|
-776
|
-682
|
-519
|
-1,686
|
-515
|
-64
|
-184
|
-1,114
|
-4,322
|
-47
|
-1,783
|
-2,487
|
-376
|
4,362
|
-3,197
|
-4,751
|
-5,355
|
-3,850
|
-1,141
|
-1,263
|
-2,299
|
1,167
|
1,444
|
-3,309
|
-2,262
|
-2,192
|
-2,881
|
-4,784
|
-2,150
|
-2,495
|
-266
|
-1,436
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
136
|
48
|
0
|
691
|
200
|
25
|
152
|
68
|
196
|
88
|
0
|
0
|
4
|
-
|
-
|
-
|
150
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,024
|
27
|
1,029
|
46
|
1,029
|
31
|
712
|
42
|
51
|
1,280
|
790
|
108
|
835
|
22
|
880
|
59
|
1,286
|
35
|
27
|
38
|
35
|
24
|
587
|
129
|
39
|
2,036
|
3,304
|
5,625
|
3,541
|
10,053
|
1,303
|
68
|
2,786
|
2,520
|
68
|
2,287
|
1,953
|
48
|
461
|
38
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
195
|
60
|
428
|
590
|
47
|
795
|
39
|
65
|
572
|
162
|
1,181
|
883
|
113
|
548
|
23
|
59
|
1,540
|
94
|
584
|
834
|
1,135
|
1,391
|
123
|
755
|
533
|
625
|
744
|
6,115
|
268
|
8,268
|
3,096
|
744
|
156
|
925
|
1,172
|
1,310
|
378
|
758
|
623
|
294
|
|
財務キャッシュフロー
|
1,203
|
676
|
-736
|
-244
|
1,553
|
-596
|
521
|
-392
|
-131
|
58
|
316
|
2,721
|
772
|
2,409
|
-399
|
1,552
|
866
|
728
|
1,067
|
859
|
1,366
|
962
|
659
|
-222
|
265
|
886
|
252
|
1,642
|
31
|
687
|
-106
|
2,477
|
-1,318
|
-29
|
176
|
-28
|
4,421
|
4,361
|
1,216
|
2,743
|
2,481
|
-795
|
-890
|
31
|
3,508
|
2,259
|
763
|
2,234
|
5,834
|
-1,087
|
-2,087
|
1,105
|
3,849
|
2,253
|
3,358
|
3,562
|
4,100
|
-3,010
|
2,158
|
1,265
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,457
|
459
|
500
|
446
|
810
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58.0
|
18.4
|
19.6
|
17.2
|
30.4
|