|
(単位:%)
|
4Q10
|
1Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
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
|
2Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
5
|
4
|
-
|
5
|
5
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
5
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
6
|
7
|
7
|
5
|
6
|
8
|
7
|
7
|
7
|
10
|
10
|
-
|
21
|
13
|
12
|
12
|
13
|
15
|
14
|
14
|
15
|
16
|
16
|
17
|
16
|
17
|
17
|
17
|
16
|
15
|
15
|
15
|
|
株式報酬費用
|
8
|
10
|
-
|
18
|
20
|
16
|
16
|
13
|
8
|
10
|
11
|
9
|
9
|
13
|
11
|
14
|
12
|
12
|
10
|
12
|
17
|
13
|
12
|
13
|
15
|
14
|
15
|
13
|
16
|
16
|
14
|
13
|
17
|
16
|
13
|
-
|
17
|
17
|
17
|
29
|
21
|
21
|
22
|
28
|
26
|
23
|
26
|
25
|
28
|
26
|
26
|
32
|
31
|
28
|
31
|
|
営業キャッシュフロー
|
920
|
-37
|
-
|
411
|
-54
|
573
|
-308
|
346
|
-297
|
-260
|
55
|
242
|
377
|
-220
|
121
|
-
|
98
|
122
|
-110
|
102
|
430
|
-209
|
509
|
73
|
-231
|
1,201
|
931
|
632
|
-408
|
603
|
1,442
|
133
|
488
|
5,203
|
-
|
-1,731
|
3,734
|
1,324
|
1,213
|
-375
|
2,125
|
-541
|
2,414
|
-30
|
-923
|
2,119
|
979
|
2,369
|
1,683
|
1,621
|
3,582
|
1,838
|
2,584
|
7,139
|
4,479
|
|
資本的支出
|
-4
|
-4
|
-
|
-4
|
-6
|
-5
|
-5
|
-5
|
-4
|
-5
|
-5
|
-5
|
-6
|
-6
|
-14
|
-3
|
-7
|
-7
|
-7
|
-7
|
-6
|
-6
|
-4
|
-6
|
-12
|
-8
|
-7
|
-8
|
-13
|
-26
|
-19
|
-17
|
-12
|
-12
|
-10
|
-
|
-21
|
-17
|
-13
|
-26
|
-19
|
-13
|
-18
|
-19
|
-17
|
-15
|
-8
|
-9
|
-12
|
-11
|
-11
|
-15
|
-16
|
-14
|
-15
|
|
投資キャッシュフロー
|
-3
|
-35
|
-
|
-32
|
-11
|
-20
|
-17
|
-7
|
7
|
87
|
128
|
-152
|
-10
|
-4
|
-13
|
-
|
-9
|
23
|
-5
|
-7
|
-17
|
-6
|
-4
|
-4
|
-12
|
-8
|
-28
|
-7
|
-14
|
-42
|
-20
|
-15
|
-12
|
-11
|
-
|
-17
|
-21
|
-17
|
-21
|
-129
|
-14
|
-12
|
-22
|
-19
|
6
|
-15
|
-18
|
-25
|
-13
|
-14
|
-35
|
18
|
-26
|
-42
|
-44
|
|
配当金の支払額
|
-
|
-
|
4
|
4
|
4
|
4
|
4
|
52
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
6
|
7
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
7
|
8
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-866
|
-114
|
-
|
-211
|
-104
|
-72
|
-37
|
-381
|
-130
|
-54
|
-187
|
-3
|
-66
|
-45
|
-85
|
-
|
-47
|
-38
|
-170
|
10
|
9
|
-77
|
-84
|
-133
|
-80
|
-64
|
-55
|
-222
|
-58
|
-70
|
-46
|
-242
|
-61
|
-63
|
-
|
389
|
-1
|
158
|
-506
|
-174
|
-105
|
-173
|
-70
|
-122
|
-137
|
-252
|
-127
|
-108
|
-137
|
-333
|
-177
|
-186
|
-225
|
-331
|
-230
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,571
|
1,823
|
2,568
|
7,125
|
4,464
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
261.6
|
131.4
|
180.0
|
481.4
|
269.7
|