|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,000
|
8,900
|
7,400
|
5,900
|
|
営業キャッシュフロー
|
54,723
|
75,558
|
9,024
|
34,966
|
131,810
|
-53,183
|
125,304
|
78,882
|
60,426
|
63,319
|
103,075
|
72,568
|
122,354
|
16,803
|
132,500
|
78,900
|
65,900
|
89,000
|
193,600
|
76,500
|
103,300
|
18,100
|
82,600
|
181,900
|
192,700
|
-91,700
|
198,600
|
121,900
|
146,300
|
156,200
|
174,800
|
242,200
|
118,900
|
78,300
|
91,400
|
213,200
|
356,200
|
-142,500
|
211,900
|
572,500
|
65,100
|
352,000
|
239,300
|
677,400
|
413,700
|
-38,400
|
380,600
|
498,600
|
329,000
|
250,800
|
311,200
|
293,300
|
417,700
|
-
|
456,000
|
235,100
|
271,000
|
217,700
|
282,700
|
189,700
|
379,500
|
123,200
|
|
資本的支出
|
-25,095
|
-18,148
|
-21,111
|
-30,673
|
-28,485
|
-52,846
|
-26,466
|
-30,626
|
-39,355
|
-64,839
|
-68,398
|
-75,193
|
20,639
|
-46,948
|
-34,500
|
-38,400
|
-46,700
|
-55,200
|
-33,600
|
-49,300
|
-68,200
|
-48,400
|
-46,800
|
-89,900
|
-35,000
|
-31,400
|
-36,900
|
-76,500
|
-66,700
|
-66,900
|
-64,700
|
-54,100
|
-69,700
|
-117,100
|
-63,100
|
-71,400
|
-54,300
|
-56,500
|
-25,700
|
-51,100
|
-37,500
|
-71,600
|
-42,400
|
-48,400
|
-66,700
|
-91,400
|
-56,200
|
-81,900
|
-57,600
|
-86,800
|
-102,400
|
-83,100
|
-86,600
|
-103,200
|
-102,500
|
-99,200
|
-80,900
|
-86,100
|
-76,600
|
-70,800
|
-79,100
|
-98,100
|
|
投資キャッシュフロー
|
-25,079
|
-17,212
|
-31,632
|
-31,298
|
-246,580
|
-52,846
|
-134,572
|
-37,695
|
-56,905
|
-171,922
|
-89,834
|
-94,186
|
-249,898
|
-153,682
|
-136,500
|
-74,000
|
-69,000
|
-272,900
|
-120,000
|
-49,300
|
-67,000
|
-115,400
|
-72,900
|
-154,200
|
-558,600
|
-51,000
|
-342,100
|
-188,200
|
-325,300
|
-73,100
|
-169,100
|
-57,100
|
-65,300
|
-233,700
|
-49,900
|
-72,100
|
-381,400
|
-29,300
|
-16,100
|
-31,700
|
-40,800
|
-47,900
|
-18,300
|
-313,300
|
-44,500
|
-
|
-149,800
|
-207,200
|
-227,300
|
-57,400
|
-105,500
|
-155,900
|
-200,300
|
-110,600
|
-352,400
|
-298,900
|
-232,200
|
-153,500
|
3,500
|
-38,400
|
-81,400
|
-58,700
|
|
自己株式の取得による支出
|
-
|
0
|
-
|
-
|
31,850
|
0
|
8,522
|
1,307
|
0
|
0
|
12,680
|
3,133
|
0
|
-13
|
-
|
-
|
0
|
0
|
14,000
|
8,000
|
0
|
26,900
|
167,900
|
5,700
|
0
|
0
|
2,700
|
5,800
|
10,000
|
0
|
50,000
|
5,800
|
0
|
13,100
|
54,300
|
76,300
|
43,500
|
-4,900
|
29,400
|
0
|
0
|
0
|
-
|
-
|
178,800
|
73,700
|
119,200
|
156,200
|
309,400
|
284,500
|
110,200
|
217,900
|
13,100
|
17,500
|
32,900
|
25,200
|
0
|
600
|
39,900
|
71,300
|
7,800
|
40,100
|
|
財務キャッシュフロー
|
-40,272
|
-46,035
|
38,918
|
-56,721
|
133,967
|
101,629
|
-7,058
|
-33,095
|
-15,612
|
129,018
|
-31,448
|
11,961
|
163,596
|
120,891
|
-21,100
|
1,700
|
94,600
|
83,000
|
-73,400
|
-63,100
|
-26,600
|
113,800
|
-29,400
|
30,900
|
370,300
|
67,000
|
187,800
|
14,700
|
194,600
|
-74,500
|
600
|
-191,300
|
-61,600
|
158,000
|
-37,100
|
-141,000
|
59,100
|
121,600
|
209,900
|
-815,100
|
-99,100
|
-349,600
|
-174,100
|
-296,000
|
-411,400
|
-
|
-159,100
|
-299,900
|
-156,300
|
-182,700
|
-211,800
|
-117,800
|
-231,300
|
29,800
|
-82,100
|
62,000
|
-63,600
|
-81,000
|
-241,700
|
-119,500
|
-373,200
|
-91,100
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
131,600
|
206,100
|
118,900
|
300,400
|
25,100
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
1.7
|
2.7
|
1.6
|
3.9
|
0.3
|