|
(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
|
|
減価償却費
|
24,278
|
24,191
|
25,249
|
25,459
|
24,422
|
25,398
|
25,994
|
25,591
|
26,218
|
26,131
|
25,524
|
25,582
|
24,383
|
22,412
|
22,753
|
24,401
|
24,354
|
24,503
|
25,275
|
25,503
|
29,349
|
28,808
|
26,038
|
25,161
|
30,905
|
26,302
|
26,069
|
29,261
|
27,941
|
28,785
|
29,969
|
29,878
|
30,272
|
31,109
|
29,547
|
35,421
|
37,399
|
38,812
|
29,720
|
29,599
|
30,470
|
30,241
|
29,643
|
27,551
|
18,252
|
20,114
|
22,200
|
24,039
|
23,632
|
21,851
|
21,536
|
21,415
|
21,904
|
24,095
|
24,943
|
23,895
|
23,474
|
23,623
|
23,239
|
23,560
|
23,771
|
|
株式報酬費用
|
1,268
|
962
|
1,050
|
1,465
|
1,335
|
471
|
1,429
|
1,334
|
1,233
|
1,860
|
1,026
|
1,364
|
1,225
|
2,631
|
1,058
|
1,447
|
1,330
|
1,160
|
1,852
|
1,221
|
889
|
1,150
|
1,546
|
875
|
315
|
755
|
1,147
|
1,204
|
1,210
|
1,210
|
1,541
|
1,829
|
1,694
|
1,682
|
2,826
|
1,701
|
1,738
|
1,478
|
1,778
|
2,005
|
2,118
|
1,973
|
1,664
|
2,086
|
2,728
|
2,075
|
2,082
|
2,158
|
1,917
|
1,831
|
1,188
|
1,411
|
1,432
|
1,507
|
1,090
|
1,045
|
1,579
|
1,504
|
1,372
|
1,741
|
1,641
|
|
営業キャッシュフロー
|
21,542
|
28,452
|
32,561
|
27,413
|
26,413
|
31,468
|
35,559
|
31,561
|
25,645
|
38,338
|
36,904
|
26,089
|
30,492
|
19,833
|
22,485
|
16,638
|
23,754
|
17,824
|
35,704
|
18,628
|
21,880
|
31,143
|
31,472
|
28,982
|
24,421
|
32,056
|
31,038
|
34,312
|
28,921
|
36,355
|
36,646
|
34,059
|
30,169
|
46,495
|
27,578
|
32,965
|
30,737
|
39,643
|
28,860
|
22,322
|
33,042
|
28,767
|
37,239
|
27,383
|
1,761
|
22,773
|
8,651
|
25,328
|
17,477
|
21,755
|
16,289
|
29,961
|
15,566
|
22,853
|
21,216
|
28,857
|
20,666
|
24,504
|
16,175
|
29,848
|
15,912
|
|
資本的支出
|
-92
|
-136
|
-105
|
-126
|
-211
|
-179
|
-210
|
-205
|
-95
|
-45
|
-7
|
-102
|
-16
|
-37
|
-17
|
-24
|
-3
|
-1,675
|
-1,376
|
-460
|
-280
|
-13
|
-13
|
-29
|
-236
|
-642
|
-575
|
-1,375
|
-1,356
|
-560
|
-172
|
-293
|
-161
|
-337
|
-67
|
-54
|
-196
|
-
|
-94
|
-30
|
-72
|
-26
|
-7
|
-24
|
-6
|
-12
|
-32
|
-610
|
-680
|
-421
|
-222
|
-71
|
-102
|
-13
|
-5
|
-54
|
-69
|
-84
|
-10
|
-50
|
-1
|
|
投資キャッシュフロー
|
-5,771
|
-49,355
|
-130,775
|
39,590
|
68,018
|
84,265
|
-11,449
|
-64,851
|
-3,788
|
-8,458
|
1,164
|
-21,586
|
-20,075
|
230,345
|
27,636
|
-34,804
|
-29,496
|
-71,218
|
23,470
|
-17,362
|
-161,458
|
62,332
|
-16,039
|
-123,372
|
100,314
|
-19,535
|
-14,980
|
-151,933
|
-17,591
|
-11,850
|
-40,688
|
75,325
|
-25,839
|
-47,740
|
-13,439
|
-453,775
|
463,388
|
64,862
|
-20,342
|
32,473
|
-17,918
|
71,547
|
-8,200
|
-9,995
|
841,436
|
-121,071
|
-114,533
|
-102,596
|
-6,119
|
-17,915
|
-5,791
|
-4,392
|
-120,100
|
-15,938
|
-9,760
|
-7,924
|
-11,938
|
-14,118
|
-5,698
|
-8,753
|
-8,685
|
|
配当金の支払額
|
27,647
|
28,562
|
28,590
|
28,796
|
28,804
|
28,855
|
28,900
|
28,907
|
19,998
|
19,929
|
20,034
|
20,065
|
20,033
|
19,972
|
20,091
|
20,043
|
20,019
|
20,124
|
20,519
|
20,500
|
20,491
|
0
|
41,137
|
22,147
|
22,364
|
0
|
45,021
|
23,152
|
23,493
|
0
|
47,300
|
23,702
|
24,057
|
0
|
48,165
|
24,109
|
24,087
|
0
|
49,485
|
0
|
24,800
|
24,795
|
25,398
|
25,423
|
25,471
|
14,436
|
14,615
|
14,909
|
14,916
|
14,923
|
14,917
|
15,860
|
17,718
|
15,840
|
15,911
|
15,932
|
15,906
|
15,887
|
15,898
|
15,943
|
15,924
|
|
財務キャッシュフロー
|
233,304
|
-162,743
|
31,927
|
-36,597
|
-96,566
|
-143,719
|
-19,066
|
29,848
|
32,179
|
-78,959
|
-40,649
|
-15,327
|
-8,194
|
-127,758
|
-118,384
|
-20,905
|
-8,696
|
60,650
|
-34,976
|
-18,513
|
137,812
|
-90,662
|
-15,683
|
93,194
|
-138,526
|
-9,804
|
-12,149
|
115,644
|
-13,241
|
-29,525
|
5,398
|
-115,110
|
-6,421
|
2,723
|
-8,386
|
414,823
|
-487,022
|
-104,263
|
-2,034
|
-67,429
|
-19,296
|
-96,440
|
-33,749
|
-14,938
|
-540,825
|
24,116
|
12,009
|
-16,308
|
-48,256
|
-3,861
|
-11,819
|
-26,659
|
107,276
|
-8,560
|
-13,091
|
-19,944
|
-9,422
|
-8,975
|
-10,134
|
-22,954
|
-4,939
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,597
|
24,420
|
16,165
|
29,798
|
15,911
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.7
|
39.9
|
26.3
|
48.0
|
25.6
|