|
(単位:%)
|
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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,100
|
-
|
33,400
|
31,500
|
32,900
|
-
|
33,200
|
31,400
|
28,900
|
21,800
|
20,200
|
24,400
|
24,600
|
23,400
|
23,400
|
23,500
|
23,400
|
24,100
|
24,800
|
24,400
|
24,200
|
24,200
|
22,100
|
24,300
|
22,800
|
24,600
|
22,500
|
22,000
|
21,000
|
23,300
|
22,200
|
22,200
|
21,500
|
21,200
|
21,400
|
23,200
|
22,500
|
22,800
|
22,500
|
23,300
|
22,500
|
22,400
|
21,700
|
21,400
|
21,700
|
21,800
|
22,100
|
23,200
|
21,300
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,700
|
5,700
|
5,200
|
5,600
|
4,800
|
4,500
|
4,700
|
3,000
|
4,900
|
5,100
|
3,800
|
4,000
|
4,900
|
5,300
|
4,900
|
4,100
|
5,300
|
6,700
|
7,600
|
7,700
|
5,500
|
6,700
|
6,200
|
5,400
|
6,500
|
7,700
|
7,000
|
6,300
|
7,100
|
6,100
|
6,100
|
6,300
|
6,400
|
5,700
|
3,400
|
|
営業キャッシュフロー
|
-1,000
|
106,900
|
70,500
|
236,100
|
27,800
|
226,700
|
120,100
|
284,800
|
71,600
|
178,100
|
220,100
|
280,200
|
51,100
|
177,800
|
149,800
|
193,300
|
-32,000
|
111,800
|
-56,100
|
125,100
|
-58,700
|
-13,900
|
76,700
|
172,300
|
-59,000
|
58,600
|
119,800
|
176,800
|
-21,000
|
94,400
|
119,900
|
71,400
|
-46,400
|
14,500
|
130,100
|
92,400
|
-46,900
|
64,100
|
101,400
|
114,000
|
-82,500
|
63,700
|
174,700
|
73,100
|
-79,000
|
39,100
|
112,300
|
29,600
|
-86,300
|
47,800
|
-72,900
|
129,000
|
101,200
|
73,700
|
-115,600
|
45,100
|
114,800
|
74,100
|
-125,900
|
|
資本的支出
|
-18,600
|
-23,000
|
-23,100
|
-33,300
|
-18,000
|
-51,500
|
-24,900
|
-34,600
|
-15,400
|
-22,700
|
-21,200
|
-31,300
|
-20,300
|
-16,100
|
-18,600
|
-30,300
|
-15,300
|
-21,700
|
-
|
-27,000
|
-14,500
|
-20,000
|
-16,400
|
-18,600
|
-13,700
|
-16,700
|
-15,000
|
-23,600
|
-11,600
|
-16,000
|
-14,200
|
-20,200
|
-9,400
|
-13,500
|
-15,800
|
-19,300
|
-7,600
|
-9,200
|
-10,100
|
-20,800
|
-10,200
|
-12,000
|
-11,900
|
-22,700
|
-9,400
|
-15,600
|
-12,400
|
-19,000
|
-11,300
|
-18,400
|
-6,500
|
-11,500
|
-12,600
|
-25,900
|
-16,800
|
-17,100
|
-15,500
|
-27,600
|
-11,600
|
|
投資キャッシュフロー
|
-288,400
|
-18,100
|
-25,700
|
-31,300
|
-2,600
|
-35,900
|
-24,500
|
-34,500
|
-15,400
|
-22,200
|
-20,700
|
-30,800
|
-202,100
|
-15,500
|
-15,900
|
-29,900
|
-24,600
|
-89,600
|
-35,900
|
-24,700
|
-14,500
|
-20,000
|
-16,400
|
-18,600
|
-47,700
|
-10,800
|
-15,000
|
-11,100
|
-9,500
|
-84,700
|
-14,100
|
-20,200
|
-2,900
|
-11,000
|
-13,000
|
-18,600
|
89,700
|
-8,600
|
-9,800
|
-267,700
|
-2,300
|
-11,300
|
-12,500
|
-22,600
|
-312,700
|
-13,000
|
-11,900
|
-17,800
|
-11,200
|
-18,900
|
-6,000
|
-13,700
|
-17,200
|
-25,500
|
-15,700
|
-17,300
|
-12,300
|
-27,600
|
-9,900
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,800
|
24,800
|
24,900
|
31,100
|
31,300
|
30,800
|
30,900
|
30,900
|
31,100
|
31,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,300
|
8,900
|
8,500
|
8,200
|
8,000
|
7,900
|
8,300
|
7,700
|
7,600
|
8,200
|
7,500
|
7,400
|
7,900
|
7,300
|
7,200
|
6,900
|
7,400
|
|
自己株式の取得による支出
|
-
|
-
|
0
|
208,000
|
135,900
|
135,900
|
75,600
|
206,300
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
78,900
|
0
|
35,600
|
82,100
|
58,000
|
500
|
36,100
|
70,800
|
115,200
|
9,200
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
9,200
|
0
|
0
|
0
|
24,500
|
50,900
|
34,700
|
15,200
|
15,000
|
30,000
|
15,000
|
15,300
|
9,900
|
18,300
|
30,300
|
35,400
|
24,500
|
0
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
190,200
|
144,800
|
250,500
|
261,000
|
100,000
|
146,000
|
35,000
|
0
|
90,000
|
253,000
|
52,000
|
172,000
|
73,000
|
137,000
|
116,000
|
63,000
|
118,000
|
50,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
261,000
|
240,000
|
130,000
|
287,000
|
106,000
|
30,000
|
145,000
|
100,000
|
327,000
|
295,000
|
66,000
|
105,000
|
-60,000
|
153,000
|
126,000
|
167,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
108,700
|
-67,000
|
-20,800
|
-222,900
|
-14,900
|
-99,700
|
-10,200
|
-173,400
|
8,900
|
-70,800
|
-102,100
|
-213,500
|
33,000
|
-53,700
|
-40,500
|
-86,500
|
86,900
|
8,400
|
53,600
|
-476,100
|
63,700
|
-13,900
|
-25,100
|
-107,700
|
-199,400
|
-67,900
|
-67,300
|
-126,000
|
34,500
|
-284,200
|
-121,700
|
-3,800
|
24,500
|
2,800
|
-84,800
|
-6,300
|
-135,900
|
5,400
|
108,900
|
2,900
|
-5,500
|
-46,600
|
-7,800
|
-5,500
|
155,500
|
-77,200
|
-99,700
|
3,800
|
82,900
|
-14,200
|
69,800
|
-129,200
|
-79,900
|
-40,100
|
109,900
|
-37,400
|
-83,400
|
-19,100
|
133,400
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-132,400
|
28,000
|
99,300
|
46,500
|
-137,500
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-27.7
|
4.8
|
15.8
|
8.7
|
-32.5
|