|
(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
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
株式報酬費用
|
1,900
|
2,200
|
1,500
|
-100
|
1,500
|
1,100
|
1,200
|
1,300
|
1,500
|
2,400
|
1,700
|
1,500
|
2,400
|
1,300
|
1,500
|
3,400
|
1,900
|
1,500
|
200
|
1,200
|
1,300
|
1,400
|
1,300
|
1,200
|
1,800
|
1,600
|
100
|
2,500
|
2,000
|
1,500
|
800
|
900
|
1,700
|
600
|
1,100
|
900
|
1,300
|
1,400
|
1,100
|
1,500
|
1,900
|
1,700
|
2,700
|
1,800
|
2,000
|
2,400
|
2,200
|
2,100
|
1,800
|
2,400
|
1,700
|
2,600
|
2,600
|
1,900
|
2,500
|
2,000
|
2,500
|
2,500
|
2,300
|
3,400
|
3,500
|
|
営業キャッシュフロー
|
5,200
|
-20,000
|
12,100
|
42,800
|
-11,900
|
32,400
|
4,000
|
-
|
600
|
-4,200
|
46,400
|
-
|
-3,800
|
11,400
|
53,400
|
86,600
|
-27,100
|
-11,800
|
58,100
|
68,600
|
2,500
|
4,400
|
66,700
|
71,500
|
-19,900
|
3,600
|
41,700
|
34,000
|
500
|
1,100
|
68,500
|
63,000
|
9,900
|
-39,000
|
46,900
|
74,700
|
-12,400
|
9,400
|
80,800
|
62,500
|
34,100
|
29,100
|
60,100
|
33,400
|
19,800
|
-19,000
|
19,700
|
31,800
|
-6,500
|
-15,700
|
74,700
|
56,500
|
67,900
|
-5,700
|
87,300
|
89,300
|
54,100
|
14,300
|
67,400
|
83,500
|
61,200
|
|
資本的支出
|
-6,400
|
-7,800
|
-7,700
|
-9,600
|
-8,200
|
-6,800
|
-7,400
|
-11,900
|
-6,200
|
-8,100
|
-8,700
|
-
|
-7,500
|
-10,800
|
-7,200
|
-11,400
|
-7,200
|
-9,800
|
-9,300
|
-11,200
|
-6,300
|
-9,000
|
-7,300
|
-16,800
|
-4,200
|
-9,900
|
-7,500
|
-19,000
|
-6,400
|
-8,000
|
-12,500
|
-28,800
|
-15,900
|
-14,600
|
-22,400
|
-33,700
|
-15,200
|
-22,100
|
-13,900
|
-16,500
|
-15,600
|
-15,500
|
-15,000
|
-16,600
|
-11,000
|
-15,000
|
-10,700
|
-18,000
|
-9,900
|
-10,600
|
-11,900
|
-15,200
|
-5,700
|
-10,100
|
-12,200
|
-19,400
|
-11,900
|
-9,200
|
-11,700
|
-14,500
|
-17,200
|
|
投資キャッシュフロー
|
-13,700
|
-7,600
|
-7,600
|
-10,400
|
-8,100
|
-400
|
-10,100
|
-
|
-6,500
|
-8,500
|
-9,000
|
-
|
-7,300
|
-10,700
|
-6,300
|
-17,900
|
-3,300
|
-8,600
|
-9,200
|
-10,500
|
-6,300
|
-8,900
|
-7,200
|
-16,700
|
-4,200
|
-35,900
|
-7,300
|
-18,900
|
1,000
|
-8,000
|
-12,500
|
-28,400
|
-138,900
|
-19,100
|
-22,400
|
-31,400
|
-15,100
|
-22,100
|
-13,700
|
-16,600
|
-15,500
|
-15,300
|
-34,600
|
-16,300
|
-10,800
|
-15,000
|
-10,700
|
-18,400
|
-4,800
|
-10,600
|
-11,900
|
-14,800
|
-5,600
|
-10,100
|
-12,200
|
-19,300
|
-11,900
|
-9,100
|
-11,700
|
-14,400
|
-17,100
|
|
配当金の支払額
|
2,700
|
2,700
|
2,700
|
2,800
|
2,700
|
2,800
|
2,700
|
2,800
|
2,700
|
2,800
|
2,800
|
2,700
|
2,800
|
2,800
|
2,800
|
2,800
|
2,800
|
2,800
|
3,200
|
3,200
|
3,200
|
3,200
|
4,900
|
4,800
|
4,800
|
6,400
|
6,400
|
6,400
|
6,300
|
8,000
|
7,900
|
7,900
|
7,900
|
7,900
|
7,900
|
8,300
|
8,300
|
8,300
|
8,300
|
8,200
|
8,700
|
8,700
|
8,700
|
8,700
|
9,200
|
9,100
|
9,100
|
9,100
|
9,500
|
9,500
|
9,600
|
9,500
|
10,000
|
10,000
|
9,900
|
10,000
|
10,500
|
10,500
|
10,400
|
10,500
|
10,900
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
0
|
10,000
|
10,000
|
0
|
10,000
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
20,000
|
0
|
5,000
|
10,000
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
10,000
|
0
|
5,500
|
|
長期借入れによる収入
|
200
|
-100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,100
|
-1,000
|
-2,300
|
-15,500
|
-2,000
|
10,200
|
-72,600
|
-
|
-5,000
|
-22,800
|
-3,400
|
-
|
-4,500
|
-1,100
|
-2,400
|
-57,200
|
-84,300
|
11,900
|
-22,100
|
-4,500
|
-4,100
|
-7,200
|
-4,500
|
-7,900
|
-8,100
|
-55,400
|
-11,100
|
-6,800
|
-15,000
|
-17,500
|
-47,600
|
-18,200
|
-18,800
|
-7,900
|
-17,200
|
-7,000
|
-12,800
|
-12,000
|
-7,800
|
-8,800
|
-5,800
|
-8,700
|
-26,100
|
-18,200
|
-30,500
|
-8,600
|
-14,000
|
-18,900
|
-10,500
|
-9,600
|
-9,100
|
-19,600
|
-11,300
|
-20,100
|
-9,300
|
-5,300
|
-13,100
|
-13,800
|
-20,300
|
-11,100
|
-19,600
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,200
|
5,100
|
55,700
|
69,000
|
44,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.9
|
1.4
|
14.6
|
18.1
|
13.8
|