|
(単位:百万円)
|
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
|
1Q26
|
2Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38,437
|
38,899
|
42,384
|
45,620
|
39,795
|
42,713
|
42,492
|
45,906
|
42,451
|
41,672
|
44,151
|
42,089
|
44,542
|
46,040
|
46,919
|
46,248
|
46,081
|
49,283
|
50,321
|
54,487
|
54,047
|
52,576
|
54,954
|
57,890
|
55,500
|
57,130
|
|
営業キャッシュフロー
|
167,548
|
208,418
|
119,631
|
55,391
|
47,654
|
123,112
|
-7,913
|
57,927
|
112,331
|
132,919
|
-42,279
|
131,295
|
28,206
|
151,661
|
48,940
|
17,293
|
121,033
|
139,352
|
46,774
|
175,566
|
109,910
|
134,847
|
53,208
|
36,962
|
-47,424
|
151,320
|
76,463
|
88,757
|
-46,973
|
114,554
|
153,048
|
179,009
|
46,676
|
230,117
|
105,328
|
82,337
|
70,642
|
353,974
|
120,078
|
142,086
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-19,530
|
-16,740
|
-18,642
|
-22,023
|
-17,870
|
-15,869
|
-17,761
|
-14,842
|
-25,313
|
-14,004
|
-13,645
|
-16,754
|
-19,867
|
-13,908
|
-18,620
|
-17,900
|
-16,630
|
-17,341
|
-21,438
|
-37,971
|
-27,264
|
-21,916
|
-23,563
|
-30,056
|
-23,605
|
-23,848
|
|
投資キャッシュフロー
|
-16,735
|
47,768
|
-48,977
|
22,495
|
-25,599
|
-128,592
|
-37,895
|
8,933
|
-49,720
|
-77,084
|
11,428
|
-25,152
|
-15,486
|
-22,107
|
-89,327
|
-20,984
|
-67,088
|
-26,018
|
-53,151
|
-20,928
|
9,469
|
-55,497
|
-2,913
|
-12,859
|
-1,038
|
65,849
|
-64,633
|
18,386
|
-41,968
|
-3,310
|
-60,794
|
-46,081
|
-84,773
|
-27,562
|
-86,244
|
11,552
|
-342,216
|
-44,478
|
-12,408
|
-9,005
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-47,459
|
0
|
-56,216
|
0
|
-43,725
|
0
|
-43,736
|
0
|
-43,740
|
0
|
-56,245
|
0
|
-81,250
|
0
|
-71,889
|
0
|
-70,960
|
0
|
-76,366
|
0
|
-76,371
|
0
|
-78,648
|
0
|
-78,650
|
0
|
|
財務キャッシュフロー
|
-156,638
|
-126,005
|
-94,074
|
-55,247
|
-77,034
|
-28,093
|
-70,044
|
26,329
|
-72,112
|
-113,783
|
52,612
|
-108,388
|
-35,288
|
-142,132
|
64,392
|
-23,559
|
-56,258
|
-42,317
|
-101,166
|
-166,493
|
-76,247
|
-122,462
|
-13,090
|
7,004
|
-8,259
|
-125,579
|
-95,933
|
-148,307
|
137,043
|
-143,262
|
-71,352
|
-190,142
|
33,600
|
-187,584
|
-1,100
|
-94,851
|
266,380
|
-417,811
|
-60,296
|
-149,051
|