|
(単位:%)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
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
|
4
|
6
|
6
|
7
|
8
|
-
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
11
|
13
|
14
|
14
|
16
|
15
|
20
|
22
|
22
|
25
|
27
|
28
|
38
|
35
|
37
|
34
|
36
|
33
|
35
|
42
|
51
|
52
|
52
|
54
|
56
|
58
|
59
|
61
|
67
|
71
|
73
|
74
|
74
|
74
|
92
|
100
|
99
|
103
|
105
|
113
|
114
|
120
|
121
|
126
|
126
|
135
|
136
|
145
|
|
株式報酬費用
|
8
|
13
|
14
|
12
|
13
|
15
|
23
|
19
|
20
|
30
|
53
|
44
|
45
|
55
|
81
|
70
|
73
|
81
|
103
|
94
|
102
|
158
|
142
|
131
|
131
|
154
|
133
|
121
|
125
|
127
|
82
|
106
|
111
|
126
|
107
|
105
|
117
|
133
|
105
|
103
|
101
|
121
|
130
|
145
|
136
|
188
|
166
|
159
|
166
|
232
|
238
|
202
|
203
|
240
|
230
|
223
|
225
|
304
|
255
|
251
|
237
|
249
|
|
営業キャッシュフロー
|
160
|
-42
|
-11
|
-35
|
-47
|
-51
|
-88
|
-79
|
-3
|
93
|
86
|
128
|
92
|
276
|
53
|
327
|
163
|
198
|
-88
|
243
|
892
|
281
|
29
|
415
|
651
|
377
|
355
|
-31
|
414
|
566
|
618
|
394
|
452
|
728
|
897
|
188
|
557
|
787
|
698
|
943
|
-255
|
1,231
|
668
|
626
|
3,414
|
2,373
|
2,101
|
564
|
628
|
1,719
|
1,367
|
1,022
|
1,114
|
1,089
|
1,512
|
354
|
1,291
|
1,262
|
1,045
|
1,144
|
1,618
|
1,170
|
|
資本的支出
|
-23
|
-33
|
-23
|
-15
|
-9
|
-12
|
-12
|
-13
|
-11
|
-16
|
-22
|
-35
|
-32
|
-69
|
-65
|
-71
|
-80
|
-118
|
-115
|
-240
|
-147
|
-178
|
-105
|
-139
|
-119
|
-151
|
-51
|
-55
|
-60
|
-108
|
-80
|
-113
|
-107
|
-86
|
-75
|
-95
|
-122
|
-139
|
-171
|
-130
|
-154
|
-162
|
-116
|
-149
|
-134
|
-155
|
-142
|
-154
|
-143
|
-153
|
-179
|
-113
|
-176
|
-252
|
-134
|
-181
|
-242
|
-200
|
-230
|
-219
|
-202
|
-249
|
|
投資キャッシュフロー
|
51
|
-354
|
20
|
142
|
-1
|
-34
|
15
|
-140
|
-49
|
91
|
-148
|
116
|
-215
|
-110
|
-237
|
-119
|
-124
|
56
|
-130
|
-372
|
-284
|
-124
|
-44
|
-327
|
-406
|
-272
|
-141
|
-171
|
-359
|
-336
|
-426
|
-485
|
-287
|
-266
|
-777
|
-836
|
-207
|
-209
|
-444
|
1,453
|
-776
|
-305
|
-1,059
|
125
|
-2,439
|
-2,013
|
-1,706
|
-414
|
192
|
-1,858
|
-236
|
-2,387
|
-497
|
-67
|
-1,688
|
-558
|
-575
|
350
|
647
|
-1,094
|
-403
|
220
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
93
|
92
|
91
|
92
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
10
|
0
|
19
|
246
|
320
|
5,053
|
92
|
381
|
306
|
305
|
166
|
866
|
358
|
359
|
934
|
431
|
710
|
688
|
546
|
289
|
291
|
603
|
735
|
973
|
1,041
|
1,061
|
664
|
671
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1
|
182
|
13
|
10
|
-1
|
361
|
-18
|
-6
|
-2
|
-74
|
11
|
-44
|
3
|
105
|
108
|
-72
|
5
|
-253
|
76
|
10
|
-346
|
-5
|
-191
|
-47
|
28
|
-492
|
60
|
133
|
-9
|
-211
|
13
|
-12
|
3
|
-84
|
119
|
-16
|
-11
|
-346
|
335
|
-2,613
|
612
|
-306
|
-367
|
-119
|
385
|
-907
|
64
|
-102
|
-725
|
-248
|
-323
|
-615
|
-408
|
-447
|
47
|
-479
|
-634
|
-1,136
|
-1,090
|
-1,129
|
-718
|
-781
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,063
|
815
|
925
|
1,417
|
922
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.1
|
26.9
|
25.2
|
37.8
|
23.7
|