|
(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
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
65,417
|
68,875
|
64,485
|
64,569
|
65,218
|
65,195
|
64,488
|
64,709
|
66,292
|
66,083
|
65,608
|
64,735
|
65,321
|
61,573
|
62,344
|
62,447
|
63,116
|
64,427
|
61,657
|
61,040
|
66,150
|
63,300
|
61,188
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
30,241
|
354,011
|
59,186
|
65,844
|
-
|
365,587
|
98,462
|
54,359
|
67,052
|
302,830
|
136,878
|
-5,158
|
41,282
|
328,755
|
161,859
|
-28,023
|
76,066
|
401,687
|
91,273
|
-29,299
|
21,317
|
366,935
|
20,176
|
66,568
|
39,161
|
391,102
|
77,441
|
-55,285
|
33,346
|
218,783
|
55,391
|
-70,821
|
85,089
|
297,629
|
48,357
|
-
|
-
|
428,012
|
-111,125
|
-
|
-44,358
|
-475,137
|
302,413
|
603,426
|
235,782
|
365,182
|
-86,132
|
279,371
|
389,970
|
280,948
|
116,902
|
49,257
|
436,483
|
244,378
|
-68,421
|
173,477
|
364,693
|
232,632
|
86,761
|
186,462
|
211,153
|
|
資本的支出
|
-16,150
|
-24,434
|
-16,961
|
-31,739
|
-31,604
|
-35,347
|
-47,499
|
-39,241
|
-25,170
|
-24,722
|
-7,263
|
-33,605
|
-24,427
|
-29,628
|
-22,774
|
-46,044
|
-55,285
|
-27,785
|
-42,161
|
-44,871
|
-54,897
|
-23,859
|
-17,741
|
-24,249
|
-31,384
|
-31,450
|
-34,538
|
-31,441
|
-40,293
|
-24,192
|
-39,191
|
-46,761
|
-28,250
|
-22,862
|
-18,739
|
-
|
-
|
-51,283
|
-20,230
|
-19,868
|
-13,493
|
19,295
|
-16,850
|
-24,355
|
-38,543
|
-27,312
|
-33,781
|
-33,678
|
-25,334
|
-32,348
|
-31,459
|
-40,872
|
-28,265
|
-35,175
|
-25,911
|
-28,061
|
-15,405
|
-16,853
|
-26,674
|
-30,311
|
-19,544
|
|
投資キャッシュフロー
|
-14,178
|
-21,959
|
-14,465
|
-19,159
|
-
|
-3,466
|
-39,666
|
-39,191
|
-21,075
|
-5,777
|
10,248
|
-32,847
|
-24,417
|
-29,612
|
-18,165
|
-45,925
|
-55,220
|
-24,102
|
-34,729
|
-44,723
|
-35,709
|
-17,778
|
-17,574
|
-23,459
|
-51,292
|
-27,324
|
-32,254
|
-27,905
|
-27,443
|
-22,605
|
-36,508
|
-45,343
|
-25,742
|
-20,156
|
-5,087
|
-
|
-
|
-17,740
|
-19,904
|
-
|
-34,805
|
-3,201
|
14,183
|
-23,284
|
-36,078
|
-14,784
|
-58,102
|
-205,720
|
42,753
|
21,958
|
-81,722
|
67,680
|
-123,510
|
-230,784
|
201,381
|
-30,759
|
-209,569
|
55,278
|
38,468
|
-45,358
|
-25,851
|
|
自己株式の取得による支出
|
59,015
|
172,315
|
247,083
|
21,586
|
123,719
|
98,769
|
27,512
|
125,587
|
9,016
|
23,421
|
114,650
|
0
|
186,916
|
0
|
65,922
|
0
|
224,486
|
0
|
0
|
202,914
|
179,580
|
117,506
|
52,426
|
60,081
|
50,000
|
77,664
|
88,136
|
78,507
|
22,726
|
33,644
|
36,816
|
3,063
|
51,997
|
38,008
|
15,440
|
50,861
|
35,213
|
29,414
|
69,152
|
-
|
-
|
-307,386
|
54,814
|
95,029
|
246,084
|
201,105
|
221,438
|
30,310
|
0
|
103,078
|
114,178
|
45,993
|
18,162
|
-
|
-
|
-
|
16,039
|
98,001
|
9,755
|
0
|
0
|
|
財務キャッシュフロー
|
-63,657
|
-155,880
|
-240,746
|
-14,426
|
-
|
-244,232
|
-32,383
|
-103,320
|
-83,716
|
-297,787
|
-115,228
|
-4,218
|
-19,628
|
-172,981
|
-68,747
|
-2,802
|
-164,276
|
-65,734
|
-2,674
|
-208,463
|
-60,635
|
-246,398
|
-55,161
|
-65,169
|
-35,637
|
-97,275
|
-90,691
|
-83,202
|
-26,134
|
-124,008
|
-39,920
|
66,720
|
-97,738
|
-232,120
|
-18,294
|
-
|
-
|
-40,751
|
-76,054
|
-
|
-148,539
|
302,218
|
-61,015
|
-113,050
|
-249,457
|
-204,984
|
-225,083
|
-33,799
|
-305,100
|
-106,503
|
-117,571
|
-49,279
|
-346,687
|
-4,056
|
-4,057
|
-109,054
|
-417,662
|
-105,260
|
-13,722
|
-3,914
|
-473,043
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
349,288
|
215,779
|
60,087
|
156,151
|
191,609
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.3
|
13.9
|
3.9
|
10.5
|
10.1
|