|
(単位:%)
|
1Q14
|
2Q13
|
4Q13
|
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
|
|
株式報酬費用
|
15
|
-
|
-
|
34
|
24
|
24
|
24
|
23
|
32
|
32
|
29
|
31
|
30
|
34
|
34
|
34
|
34
|
33
|
29
|
32
|
32
|
37
|
29
|
35
|
36
|
39
|
41
|
32
|
32
|
34
|
36
|
37
|
39
|
76
|
38
|
38
|
40
|
39
|
40
|
45
|
79
|
93
|
57
|
57
|
57
|
60
|
57
|
58
|
54
|
-
|
|
営業キャッシュフロー
|
150
|
-
|
733
|
686
|
86
|
541
|
465
|
305
|
120
|
421
|
597
|
506
|
405
|
641
|
611
|
487
|
312
|
675
|
573
|
663
|
499
|
798
|
654
|
728
|
500
|
777
|
520
|
858
|
437
|
1,066
|
734
|
873
|
523
|
993
|
756
|
969
|
737
|
1,092
|
653
|
1,152
|
768
|
969
|
1,009
|
1,196
|
898
|
1,506
|
966
|
1,506
|
915
|
1,275
|
|
資本的支出
|
-15
|
-
|
-
|
-43
|
-47
|
-67
|
-39
|
-53
|
-33
|
-65
|
-31
|
-65
|
-70
|
-84
|
-32
|
-49
|
-55
|
-84
|
-14
|
-19
|
-16
|
-85
|
-26
|
-31
|
-30
|
-66
|
-15
|
-33
|
-66
|
-93
|
-40
|
-55
|
-22
|
-62
|
-36
|
-34
|
-55
|
-100
|
-21
|
-40
|
-43
|
-86
|
-58
|
-75
|
-79
|
-194
|
-85
|
-60
|
-62
|
-166
|
|
投資キャッシュフロー
|
-116
|
-
|
-
|
1,767
|
-1,162
|
-453
|
-86
|
985
|
-53
|
-4,144
|
-59
|
-243
|
-4
|
-592
|
-108
|
317
|
-82
|
-35
|
-755
|
-63
|
-799
|
-138
|
-40
|
-362
|
-110
|
-82
|
-302
|
-90
|
-9,310
|
-128
|
-116
|
1,082
|
-94
|
-1,658
|
882
|
1,961
|
-5,204
|
3,038
|
2,045
|
-901
|
-10,547
|
606
|
259
|
-187
|
-73
|
-920
|
-2,153
|
1,068
|
-82
|
-3,082
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
197
|
196
|
203
|
206
|
55
|
0
|
0
|
0
|
-
|
229
|
240
|
240
|
240
|
300
|
459
|
300
|
139
|
440
|
340
|
340
|
340
|
699
|
400
|
148
|
0
|
-
|
-
|
-
|
-
|
475
|
157
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
241
|
255
|
398
|
400
|
|
財務キャッシュフロー
|
-252
|
0
|
1,120
|
-1,033
|
-333
|
-55
|
-268
|
-1,367
|
-57
|
3,668
|
-697
|
-334
|
-335
|
-96
|
-551
|
-770
|
-213
|
-437
|
270
|
-571
|
282
|
-444
|
-596
|
-186
|
-469
|
-502
|
-411
|
-478
|
8,598
|
-965
|
-583
|
-1,935
|
-410
|
64,954
|
13,678
|
5,560
|
-2,865
|
-18,214
|
-42,351
|
-15,535
|
-4,825
|
-1,634
|
-5,522
|
5,136
|
-2,331
|
2,796
|
2,283
|
572
|
-3,787
|
-5,402
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,312
|
881
|
1,446
|
853
|
1,109
|
|
FCFマージン(%)
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43.3
|
27.3
|
44.3
|
28.4
|
35.3
|