|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
710
|
880
|
826
|
826
|
1,132
|
1,143
|
1,284
|
1,335
|
1,933
|
2,283
|
1,147
|
11,354
|
2,073
|
2,209
|
4,095
|
2,960
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
40,985
|
30,911
|
73,807
|
45,373
|
81,169
|
77,031
|
78,327
|
66,095
|
78,316
|
105,318
|
63,534
|
90,330
|
99,522
|
97,280
|
99,568
|
82,105
|
96,342
|
113,659
|
172,594
|
81,631
|
118,049
|
181,606
|
168,393
|
123,838
|
117,897
|
155,455
|
110,809
|
127,705
|
149,499
|
148,281
|
211,247
|
213,444
|
250,727
|
224,698
|
206,175
|
255,708
|
285,632
|
236,373
|
204,018
|
312,198
|
170,242
|
246,566
|
310,308
|
197,983
|
364,324
|
339,991
|
388,725
|
427,328
|
514,181
|
361,348
|
415,367
|
287,840
|
429,235
|
436,693
|
423,893
|
387,855
|
446,476
|
401,059
|
336,519
|
285,847
|
437,474
|
310,293
|
|
資本的支出
|
-23,523
|
-37,199
|
-58,450
|
-83,995
|
-67,455
|
-40,314
|
-89,393
|
-120,626
|
-99,642
|
-63,532
|
-26,949
|
-129,405
|
-72,845
|
-66,407
|
-79,818
|
-138,750
|
-93,425
|
-55,687
|
-72,153
|
-159,100
|
-130,762
|
-100,044
|
-120,294
|
-175,239
|
-55,588
|
-66,820
|
-56,997
|
-131,321
|
-100,522
|
-93,285
|
-100,558
|
-191,711
|
-177,597
|
-118,426
|
-70,741
|
-159,215
|
-140,354
|
-109,015
|
-52,211
|
-67,917
|
-46,331
|
-58,622
|
-50,953
|
-155,156
|
-178,579
|
-165,389
|
-93,713
|
-229,350
|
-181,719
|
-270,366
|
-234,736
|
-244,660
|
-171,967
|
-105,946
|
-119,511
|
-238,127
|
-242,761
|
-170,919
|
-88,149
|
-187,164
|
-93,945
|
-45,776
|
|
投資キャッシュフロー
|
-16,902
|
-35,936
|
-57,213
|
-81,178
|
-66,299
|
-40,088
|
-88,765
|
-118,156
|
-97,295
|
-56,959
|
-26,134
|
-121,607
|
-72,104
|
-64,526
|
-77,783
|
-122,560
|
-92,165
|
-53,306
|
-70,302
|
-150,600
|
-121,741
|
-94,974
|
-119,603
|
-172,933
|
-54,014
|
-60,850
|
-55,169
|
-125,760
|
-96,135
|
-90,682
|
-100,211
|
-191,530
|
-173,997
|
-114,653
|
-70,464
|
-159,126
|
-138,122
|
-105,927
|
-50,668
|
-66,890
|
-250,891
|
-183,214
|
-23,072
|
-2,418
|
-235,692
|
-194,106
|
-108,454
|
-165,794
|
-114,587
|
-158,637
|
-199,875
|
-213,059
|
-167,351
|
-79,535
|
-117,952
|
-264,857
|
-201,440
|
-166,945
|
-82,917
|
-185,234
|
-90,092
|
-8,168
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,235
|
8,234
|
8,228
|
-
|
10,695
|
10,678
|
10,638
|
10,555
|
13,790
|
13,645
|
13,570
|
13,547
|
18,310
|
17,582
|
17,579
|
17,552
|
23,232
|
23,176
|
22,979
|
22,979
|
34,196
|
33,839
|
33,405
|
33,044
|
44,052
|
43,775
|
43,665
|
43,597
|
56,633
|
55,951
|
55,622
|
55,412
|
59,495
|
59,032
|
58,682
|
58,432
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,327
|
29,072
|
36,718
|
35,000
|
44,646
|
40,037
|
34,339
|
11,294
|
50
|
7,085
|
878
|
0
|
17,299
|
30,095
|
29,195
|
86,676
|
30,596
|
134,136
|
40,614
|
35,614
|
178,294
|
128,497
|
0
|
57,266
|
240,215
|
40,000
|
256,250
|
0
|
338,352
|
393,518
|
345,431
|
199,918
|
141,666
|
160,529
|
65,900
|
85,518
|
85,280
|
511,833
|
187,659
|
182,522
|
201,077
|
223,507
|
180,841
|
124,913
|
|
長期借入れによる収入
|
-
|
-
|
95,000
|
1,514
|
-504
|
0
|
6
|
406
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
201
|
133
|
11,071
|
25,188
|
768
|
3,355
|
11,199
|
25,579
|
482
|
3,024
|
11,074
|
25,216
|
0
|
2,688
|
10,715
|
25,000
|
0
|
0
|
10,714
|
25,208
|
967
|
889
|
892
|
25,596
|
0
|
0
|
0
|
0
|
0
|
-
|
50,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
|
財務キャッシュフロー
|
-23,809
|
5,418
|
66,099
|
-23,674
|
-1,272
|
-3,355
|
-11,193
|
8,857
|
14,866
|
-42,404
|
-21,074
|
9,464
|
-22,684
|
-14,684
|
-10,715
|
19,000
|
-15,797
|
-33,735
|
-24,041
|
-31,280
|
2,315
|
-86,572
|
-53,129
|
52,635
|
-59,542
|
-99,448
|
-18,260
|
-15,663
|
-9,106
|
-8,228
|
-78,561
|
-41,280
|
-39,833
|
-97,231
|
-45,366
|
-148,249
|
-54,184
|
-49,161
|
-199,949
|
-83,656
|
-17,579
|
-82,318
|
-336,766
|
-63,261
|
-273,075
|
-23,082
|
-480,713
|
-327,522
|
-379,001
|
-233,126
|
-194,180
|
-227,264
|
-110,424
|
-129,960
|
-158,766
|
-629,668
|
-245,177
|
-199,601
|
-265,080
|
-173,754
|
-324,847
|
-228,626
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
230,140
|
248,370
|
98,683
|
343,529
|
264,517
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.6
|
18.1
|
7.0
|
24.4
|
20.2
|