|
(単位:%)
|
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
|
|
株式報酬費用
|
323
|
322
|
412
|
412
|
412
|
421
|
470
|
454
|
466
|
420
|
527
|
515
|
513
|
431
|
523
|
520
|
477
|
470
|
708
|
508
|
509
|
531
|
629
|
544
|
575
|
645
|
602
|
686
|
883
|
777
|
913
|
1,025
|
1,034
|
1,008
|
1,014
|
1,224
|
1,233
|
1,231
|
1,499
|
1,475
|
507
|
1,317
|
1,635
|
1,743
|
1,514
|
1,572
|
1,831
|
2,177
|
2,172
|
2,158
|
2,425
|
2,788
|
2,780
|
2,812
|
3,129
|
3,259
|
3,306
|
3,297
|
|
営業キャッシュフロー
|
5,269
|
8,920
|
3,823
|
4,937
|
5,578
|
6,865
|
6,867
|
7,358
|
6,990
|
-
|
8,169
|
8,488
|
8,646
|
9,789
|
9,006
|
12,199
|
13,204
|
-
|
16,534
|
10,160
|
6,846
|
28,193
|
15,571
|
19,095
|
-
|
27,018
|
17,814
|
19,224
|
27,214
|
28,995
|
23,507
|
34,092
|
30,944
|
38,164
|
28,696
|
39,083
|
23,076
|
52,101
|
45,795
|
72,151
|
68,021
|
60,348
|
61,467
|
88,622
|
118,856
|
93,176
|
94,171
|
89,557
|
109,860
|
98,010
|
103,142
|
96,977
|
140,456
|
91,397
|
126,657
|
119,645
|
146,519
|
111,315
|
|
資本的支出
|
-16,302
|
-8,072
|
-9,727
|
-15,848
|
-19,276
|
-39,667
|
-16,969
|
-32,531
|
-30,014
|
3,592
|
-21,960
|
-13,146
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-300
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-16,416
|
-15,100
|
-9,100
|
-13,229
|
-10,485
|
-36,443
|
-11,506
|
-32,531
|
-30,023
|
-
|
-21,060
|
-18,422
|
-38,125
|
-70,093
|
-59,560
|
-56,845
|
-22,585
|
-
|
-39,729
|
-147,347
|
-47,593
|
-62,887
|
-46,824
|
-130,131
|
-
|
-85,793
|
-84,201
|
-93,850
|
-132,577
|
-257,489
|
-138,651
|
-166,063
|
-243,468
|
-119,337
|
-206,609
|
-262,531
|
-464,582
|
-366,120
|
-387,179
|
-347,841
|
-334,177
|
-317,418
|
-438,791
|
-382,759
|
-361,991
|
-432,434
|
-331,107
|
-332,266
|
-420,327
|
-191,297
|
-125,965
|
-164,277
|
-246,825
|
-348,340
|
-380,855
|
-344,957
|
-444,313
|
-373,007
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
4,574
|
5,429
|
5,427
|
5,428
|
6,102
|
6,434
|
6,432
|
6,432
|
7,892
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
703
|
0
|
8
|
0
|
1,095
|
0
|
13
|
3
|
1,074
|
0
|
68
|
3
|
1,398
|
0
|
2
|
6
|
1,627
|
3
|
7
|
4
|
1,780
|
0
|
27
|
6
|
1,745
|
76
|
66
|
25
|
2,607
|
8
|
57
|
12
|
2,183
|
7
|
72
|
19
|
3,645
|
9
|
61
|
25
|
|
財務キャッシュフロー
|
11,180
|
7,295
|
3,739
|
8,444
|
4,830
|
30,303
|
4,567
|
25,198
|
27,631
|
-
|
-822
|
10,729
|
29,258
|
64,298
|
53,072
|
39,596
|
27,888
|
-
|
24,193
|
137,508
|
48,202
|
56,598
|
158
|
112,909
|
-
|
84,072
|
18,709
|
72,508
|
114,624
|
264,222
|
86,518
|
129,051
|
200,897
|
112,528
|
227,896
|
167,692
|
421,352
|
305,744
|
340,798
|
456,702
|
180,583
|
199,512
|
357,840
|
295,478
|
467,542
|
116,653
|
220,967
|
242,016
|
304,607
|
101,424
|
23,733
|
76,120
|
95,352
|
250,105
|
258,968
|
223,054
|
305,761
|
265,436
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
91,097
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
56.7
|
-
|
-
|
-
|
-
|