|
(単位:%)
|
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
|
1Q26
|
|
株式報酬費用
|
9,109
|
9,864
|
9,022
|
9,033
|
10,011
|
8,888
|
7,942
|
6,825
|
8,738
|
8,320
|
9,827
|
9,885
|
9,688
|
11,392
|
12,051
|
10,761
|
8,726
|
10,807
|
11,329
|
10,266
|
22,938
|
14,477
|
14,733
|
12,622
|
10,161
|
12,825
|
12,005
|
12,013
|
11,517
|
12,393
|
14,166
|
12,337
|
14,076
|
13,755
|
15,607
|
15,084
|
15,290
|
15,602
|
17,977
|
17,259
|
16,920
|
18,964
|
21,535
|
22,471
|
21,366
|
24,297
|
26,673
|
26,857
|
27,304
|
30,512
|
31,860
|
33,033
|
35,050
|
37,827
|
40,248
|
37,358
|
40,971
|
40,806
|
47,960
|
46,928
|
48,829
|
49,827
|
|
営業キャッシュフロー
|
-25,774
|
-63,661
|
-51,787
|
-17,037
|
42,000
|
12,881
|
60,475
|
23,145
|
10,588
|
-45,726
|
44,857
|
41,996
|
3,551
|
-37,158
|
1,991
|
51,134
|
73,849
|
22,138
|
37,804
|
117,542
|
84,628
|
14,980
|
60,702
|
77,127
|
136,711
|
-26,250
|
71,998
|
50,597
|
138,537
|
35,703
|
37,427
|
88,105
|
68,026
|
-14,105
|
104,117
|
83,115
|
240,013
|
39,764
|
91,166
|
175,429
|
187,295
|
-7,319
|
224,978
|
69,097
|
254,890
|
-54,411
|
106,552
|
-205,390
|
-14,507
|
-265,639
|
229,811
|
8,688
|
195,472
|
266,076
|
58,473
|
-159,377
|
349,360
|
103,723
|
156,946
|
174,347
|
371,077
|
227,645
|
|
資本的支出
|
-16,561
|
-17,265
|
-12,155
|
-11,718
|
-11,229
|
-7,898
|
-8,252
|
-16,850
|
-15,098
|
-12,243
|
-9,253
|
-10,388
|
-11,930
|
-15,776
|
-10,709
|
-9,489
|
-12,242
|
-11,194
|
-10,705
|
-17,830
|
-22,380
|
-28,873
|
-24,177
|
-28,111
|
-26,024
|
-25,706
|
-34,622
|
-15,676
|
-18,596
|
-25,662
|
-6,284
|
-18,440
|
-17,230
|
-15,345
|
-19,944
|
-13,774
|
-13,516
|
-26,820
|
-18,638
|
-15,875
|
-21,334
|
-20,868
|
-30,783
|
-15,639
|
-12,260
|
-25,804
|
-19,445
|
-21,659
|
-23,910
|
-30,030
|
-28,004
|
-25,388
|
-22,775
|
-16,599
|
-16,901
|
-19,598
|
-83,543
|
-26,884
|
-28,738
|
-39,751
|
-45,428
|
-73,885
|
|
投資キャッシュフロー
|
-22,086
|
-4,376
|
-70,397
|
-8,592
|
14,795
|
-8,240
|
-24,588
|
3,898
|
16,953
|
-46,534
|
-23,197
|
-25,063
|
-36,067
|
14,641
|
-8,276
|
-96,335
|
-16,423
|
-11,965
|
-41,853
|
-11,867
|
22,558
|
-134,037
|
-45,841
|
-122,827
|
6,446
|
-20,163
|
-42,963
|
55,704
|
-54,005
|
-33,478
|
2,925
|
15,366
|
-4,079
|
69,421
|
-19,752
|
-13,892
|
-11,700
|
-54,926
|
-3,562
|
22,063
|
-183,817
|
-34,323
|
-13,855
|
-17,940
|
-24,599
|
-380,959
|
-102,173
|
196,298
|
185,586
|
-176,241
|
-101,029
|
-8,066
|
-98,118
|
18,133
|
-156,835
|
-18,844
|
-148,931
|
-67,090
|
19,644
|
19,714
|
-213,767
|
-43,886
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,103
|
33,933
|
35,476
|
37,469
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
184,465
|
38,195
|
56,622
|
30,999
|
128,686
|
81,176
|
87,021
|
81,838
|
84,472
|
80,513
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
625
|
7,565
|
711
|
-
|
14,639
|
625
|
30,726
|
-
|
46,296
|
1,000
|
185,258
|
-
|
1,000
|
1,000
|
1,000
|
289,730
|
1,750
|
1,750
|
1,750
|
1,750
|
-
|
-
|
1,732
|
1,733
|
1,732
|
1,733
|
1,732
|
1,732
|
-
|
-
|
0
|
1,732
|
1,732
|
1,733
|
2,983
|
2,982
|
-
|
-
|
2,925
|
5,850
|
2,895
|
2,895
|
2,895
|
2,895
|
-
|
|
財務キャッシュフロー
|
264,964
|
5,275
|
2,250
|
5,658
|
19
|
5,669
|
-653
|
5,775
|
-2,851
|
1,907
|
-217,250
|
7,153
|
851
|
6,650
|
800
|
253,280
|
-2,203
|
4,624
|
-7,826
|
7,062
|
-11,911
|
-8,193
|
244,100
|
-20,368
|
-219,767
|
-37,193
|
-94,911
|
-176,330
|
-2,617
|
4,991
|
-35,091
|
-26,488
|
-42,641
|
-132,624
|
-53,556
|
-43,760
|
-49,026
|
-51,017
|
-32,924
|
5,187
|
-8,468
|
-20,635
|
-37,204
|
-22,351
|
-36,645
|
134,719
|
-97,577
|
-147,169
|
-23,028
|
492,194
|
-12,619
|
-53,029
|
-197,166
|
-34,720
|
-73,117
|
-28,545
|
-148,679
|
-93,457
|
-107,786
|
-84,902
|
-119,773
|
-154,545
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,839
|
128,208
|
134,596
|
325,649
|
153,760
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.2
|
11.4
|
11.0
|
24.1
|
10.8
|