|
(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
|
|
減価償却費
|
13,700
|
13,900
|
14,100
|
13,800
|
13,700
|
13,700
|
14,000
|
14,300
|
14,700
|
14,200
|
14,300
|
13,800
|
14,700
|
16,500
|
17,100
|
17,700
|
17,800
|
18,600
|
18,300
|
18,900
|
19,300
|
19,900
|
22,200
|
23,300
|
23,500
|
24,300
|
24,400
|
25,100
|
26,800
|
28,200
|
29,800
|
29,800
|
31,200
|
32,300
|
38,700
|
34,000
|
34,400
|
34,600
|
35,500
|
34,900
|
35,600
|
34,900
|
34,500
|
34,200
|
33,700
|
35,600
|
32,200
|
31,700
|
31,000
|
31,300
|
30,700
|
31,000
|
31,500
|
31,600
|
31,000
|
31,000
|
31,000
|
31,000
|
29,800
|
29,600
|
30,900
|
30,800
|
|
株式報酬費用
|
2,200
|
1,900
|
6,400
|
2,400
|
2,500
|
2,600
|
7,500
|
3,000
|
2,600
|
2,700
|
8,700
|
3,300
|
2,700
|
4,200
|
8,800
|
2,700
|
2,500
|
3,200
|
12,000
|
2,400
|
800
|
2,700
|
10,500
|
2,300
|
800
|
2,500
|
10,900
|
2,400
|
2,200
|
2,100
|
9,900
|
2,100
|
2,000
|
2,200
|
11,100
|
2,400
|
2,400
|
2,400
|
14,400
|
-1,700
|
300
|
2,400
|
9,000
|
4,300
|
2,900
|
2,800
|
10,400
|
2,400
|
2,400
|
4,800
|
12,900
|
2,800
|
2,600
|
2,600
|
13,100
|
3,300
|
2,900
|
2,900
|
9,700
|
2,700
|
1,000
|
1,000
|
|
営業キャッシュフロー
|
37,100
|
57,700
|
16,900
|
60,400
|
-
|
59,500
|
22,200
|
51,600
|
76,700
|
81,900
|
33,200
|
75,000
|
87,700
|
77,000
|
33,400
|
76,900
|
81,500
|
126,200
|
-14,600
|
64,800
|
114,100
|
136,700
|
10,300
|
124,600
|
151,900
|
114,600
|
54,200
|
128,200
|
126,100
|
120,200
|
62,600
|
-
|
121,200
|
143,000
|
45,900
|
111,300
|
120,100
|
213,800
|
8,600
|
65,000
|
83,400
|
107,300
|
-1,200
|
40,100
|
25,300
|
87,500
|
-19,000
|
37,300
|
38,100
|
116,700
|
-23,400
|
53,500
|
68,000
|
159,000
|
-7,000
|
44,200
|
90,100
|
162,600
|
-28,500
|
23,300
|
110,200
|
125,500
|
|
資本的支出
|
-11,100
|
-17,600
|
-35,900
|
-31,900
|
-31,700
|
-58,500
|
-82,900
|
-61,500
|
-64,500
|
-54,800
|
-48,100
|
-43,900
|
-41,100
|
-61,800
|
-55,000
|
-64,200
|
-75,200
|
-65,700
|
-95,000
|
-71,300
|
-83,000
|
-56,000
|
-85,400
|
-70,600
|
-75,800
|
-96,100
|
-85,500
|
-83,700
|
-52,100
|
-56,800
|
-59,500
|
-42,400
|
-48,300
|
-33,900
|
-61,100
|
-38,200
|
-63,400
|
-41,400
|
-27,200
|
-13,200
|
-7,400
|
-2,800
|
-4,900
|
-4,300
|
-5,800
|
-12,900
|
-20,900
|
-17,000
|
-20,400
|
-18,000
|
-18,100
|
-56,700
|
-19,600
|
-13,800
|
-28,700
|
-22,900
|
-16,800
|
-18,600
|
-26,100
|
-15,300
|
-13,700
|
-18,200
|
|
投資キャッシュフロー
|
-11,100
|
-17,600
|
-35,900
|
-31,900
|
-
|
-58,500
|
-82,900
|
-56,200
|
-64,500
|
-54,800
|
-48,100
|
-43,900
|
-41,100
|
-61,800
|
-55,000
|
-64,200
|
-75,200
|
-76,000
|
-95,000
|
-71,300
|
-83,000
|
-56,000
|
-94,000
|
-95,600
|
-75,800
|
-101,100
|
-95,500
|
-83,700
|
-54,100
|
-120,800
|
-59,500
|
-
|
-49,000
|
-36,600
|
-219,500
|
-43,000
|
-63,400
|
-41,400
|
-27,200
|
-13,200
|
-7,400
|
-2,800
|
-4,900
|
-4,300
|
-5,800
|
-12,900
|
-20,900
|
4,700
|
-20,400
|
-18,000
|
-18,100
|
-54,200
|
-9,300
|
30,900
|
-28,700
|
-22,900
|
-16,800
|
-18,600
|
-27,200
|
-15,300
|
-15,300
|
-18,200
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
35,000
|
0
|
40,000
|
48,300
|
66,200
|
45,500
|
0
|
-
|
-
|
-
|
46,100
|
34,900
|
20,000
|
30,000
|
26,200
|
63,700
|
57,100
|
1,200
|
28,300
|
30,100
|
150,900
|
101,800
|
74,900
|
11,200
|
0
|
55,700
|
76,100
|
24,600
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
100,700
|
-
|
-
|
0
|
50,400
|
50,500
|
0
|
353,400
|
|
長期借入金の返済による支出
|
-
|
-
|
150,000
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-38,300
|
1,000
|
-52,900
|
-24,100
|
-
|
3,300
|
59,100
|
-8,900
|
-3,300
|
-38,700
|
1,900
|
7,100
|
-45,700
|
-10,500
|
6,300
|
-18,500
|
-9,100
|
-15,600
|
64,700
|
18,800
|
-19,000
|
-75,400
|
54,900
|
-12,900
|
-69,300
|
-19,500
|
87,800
|
-85,000
|
-1,800
|
-59,300
|
-15,500
|
-
|
-63,500
|
-120,500
|
184,900
|
-56,700
|
-63,400
|
-156,200
|
284,800
|
-123,900
|
-267,800
|
-71,600
|
-13,500
|
-3,100
|
-28,200
|
-52,000
|
25,900
|
-52,500
|
-22,000
|
-81,400
|
34,800
|
-800
|
-63,700
|
-62,900
|
-104,300
|
-31,700
|
-51,800
|
-113,900
|
18,200
|
-22,300
|
-81,400
|
-126,800
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
144,000
|
-54,600
|
8,000
|
96,500
|
107,300
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.4
|
-12.0
|
1.6
|
21.2
|
21.8
|