|
(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
|
4Q25
|
|
株式報酬費用
|
4,081
|
4,421
|
5,458
|
4,619
|
4,387
|
4,542
|
5,583
|
4,799
|
4,577
|
5,176
|
5,714
|
5,044
|
4,864
|
4,938
|
6,317
|
5,530
|
4,773
|
5,091
|
6,901
|
5,451
|
5,003
|
5,330
|
7,236
|
5,691
|
4,285
|
5,233
|
6,672
|
5,562
|
5,056
|
5,218
|
6,967
|
5,801
|
5,476
|
5,649
|
7,110
|
6,078
|
5,960
|
5,952
|
7,467
|
6,468
|
6,289
|
6,476
|
9,216
|
7,760
|
6,307
|
7,017
|
9,288
|
9,432
|
8,899
|
7,181
|
10,680
|
8,997
|
7,488
|
6,735
|
10,269
|
6,302
|
6,170
|
6,059
|
11,117
|
6,392
|
5,669
|
5,922
|
|
営業キャッシュフロー
|
71,259
|
44,956
|
46,500
|
27,662
|
70,810
|
-31,482
|
30,256
|
53,034
|
156,603
|
76,450
|
19,773
|
47,706
|
54,728
|
138,765
|
17,750
|
47,488
|
46,452
|
80,792
|
14,663
|
57,917
|
79,643
|
80,961
|
25,645
|
63,507
|
86,366
|
77,253
|
33,024
|
65,904
|
91,795
|
79,654
|
48,096
|
88,290
|
-50,016
|
119,912
|
16,758
|
95,665
|
99,918
|
122,599
|
29,251
|
124,146
|
90,061
|
129,783
|
-30,013
|
84,964
|
46,005
|
69,427
|
-19,247
|
98,763
|
112,019
|
132,413
|
5,420
|
71,144
|
105,635
|
129,632
|
14,031
|
88,674
|
117,149
|
126,700
|
14,299
|
18,787
|
103,059
|
161,200
|
|
資本的支出
|
-1,560
|
-2,744
|
-1,857
|
-3,530
|
-1,433
|
-1,427
|
-1,656
|
-2,028
|
-2,791
|
-2,200
|
-3,083
|
-2,903
|
-2,793
|
-1,537
|
-1,212
|
-1,145
|
-1,894
|
-4,599
|
-1,008
|
-2,222
|
-1,388
|
-1,408
|
-3,257
|
-3,820
|
-3,314
|
-2,448
|
-2,133
|
-1,328
|
-3,330
|
-3,008
|
-3,106
|
-2,291
|
-6,503
|
-5,374
|
-5,060
|
-3,804
|
-2,457
|
-3,724
|
-1,557
|
-3,422
|
-3,580
|
-4,941
|
-2,159
|
-1,096
|
-4,498
|
-2,668
|
-1,853
|
-1,036
|
-1,205
|
-278
|
-739
|
-2,983
|
-2,081
|
-2,112
|
-569
|
-5,978
|
3,028
|
-505
|
-972
|
-786
|
-1,430
|
426
|
|
投資キャッシュフロー
|
-13,558
|
-39,332
|
-46,374
|
-4,773
|
-48,961
|
-7,346
|
9,659
|
19,999
|
-18,452
|
169
|
4,451
|
20,252
|
-36,093
|
9,279
|
-7,087
|
-15,354
|
12,662
|
-6,639
|
-1,951
|
-3,197
|
-2,161
|
1,578
|
-4,030
|
-4,433
|
3,779
|
-3,510
|
5,314
|
2,821
|
-162
|
109,996
|
-3,089
|
-2,404
|
-157,932
|
-11,014
|
-5,441
|
-16,089
|
-44,789
|
-28,364
|
-8,157
|
-5,728
|
-4,612
|
-6,326
|
-1,504
|
6,521
|
7,976
|
-2,177
|
-2,540
|
2,637
|
-1,408
|
-31,046
|
1,838
|
5,408
|
1,318
|
-39,174
|
27,587
|
3,577
|
-8,312
|
41,399
|
-1,528
|
-16,016
|
5,450
|
14,100
|
|
配当金の支払額
|
24,727
|
24,700
|
24,950
|
25,092
|
25,019
|
24,899
|
24,900
|
25,004
|
24,989
|
181,857
|
25,063
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,305
|
26,846
|
26,365
|
26,384
|
|
自己株式の取得による支出
|
3,169
|
4,173
|
3,677
|
7,426
|
8,764
|
8,678
|
1,133
|
1,425
|
2,619
|
1,456
|
2,473
|
2,194
|
2,230
|
6,098
|
8,709
|
5,920
|
4,569
|
8,041
|
10,276
|
9,193
|
17,637
|
16,762
|
13,728
|
21,469
|
26,243
|
20,331
|
14,871
|
15,212
|
14,069
|
4,490
|
4,024
|
16,350
|
6,690
|
2,183
|
1,485
|
709
|
1,860
|
11,686
|
15,000
|
17,911
|
20,234
|
13,614
|
39,073
|
38,900
|
14,453
|
135,923
|
113,338
|
91,266
|
6,612
|
6,925
|
6,562
|
41,353
|
64,098
|
65,053
|
39,026
|
46,242
|
28,901
|
23,446
|
120,131
|
65,524
|
21
|
77,099
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
488,300
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-40,959
|
-29,552
|
-22,057
|
-44,466
|
-44,301
|
-44,695
|
-37,663
|
-39,311
|
-39,914
|
-192,518
|
-35,382
|
-36,991
|
-27,767
|
-121,863
|
-43,531
|
-42,628
|
-29,730
|
-49,351
|
-36,146
|
-37,466
|
-45,412
|
-51,068
|
-46,481
|
-52,976
|
-58,901
|
-154,008
|
-48,548
|
-48,186
|
-45,391
|
-34,796
|
-35,600
|
-36,347
|
-50,284
|
-63,884
|
-35,919
|
-31,590
|
-33,858
|
-51,313
|
50,400
|
-147,848
|
-44,366
|
-153,322
|
-48,990
|
-62,820
|
-101,573
|
-36,089
|
54,861
|
-101,828
|
-43,023
|
-78,523
|
-22,016
|
-61,234
|
-68,352
|
-91,485
|
-63,526
|
-145,049
|
-51,549
|
-26,273
|
-137,568
|
-31,693
|
29,864
|
-98,486
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
126,195
|
13,327
|
18,001
|
101,629
|
161,626
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.7
|
3.1
|
4.2
|
21.6
|
33.5
|