|
(単位:%)
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34,800
|
-
|
33,700
|
32,000
|
32,000
|
-
|
28,600
|
26,400
|
24,400
|
-
|
19,700
|
20,700
|
19,300
|
-
|
|
株式報酬費用
|
2,100
|
8,200
|
3,600
|
3,300
|
3,300
|
3,200
|
5,200
|
4,100
|
4,200
|
5,100
|
4,200
|
4,400
|
4,600
|
4,100
|
2,700
|
3,200
|
-1,900
|
3,200
|
5,200
|
3,000
|
3,800
|
3,200
|
6,000
|
3,700
|
3,300
|
3,400
|
5,400
|
3,700
|
3,200
|
3,300
|
5,000
|
2,700
|
3,900
|
2,000
|
2,800
|
2,800
|
2,600
|
2,400
|
3,000
|
1,700
|
2,000
|
-400
|
1,900
|
1,900
|
1,100
|
1,100
|
1,000
|
2,300
|
1,300
|
1,000
|
1,800
|
2,600
|
1,500
|
1,400
|
1,600
|
2,200
|
1,300
|
1,500
|
|
営業キャッシュフロー
|
46,200
|
208,200
|
110,600
|
59,900
|
61,700
|
122,000
|
121,400
|
95,500
|
2,500
|
221,700
|
33,000
|
45,900
|
-4,100
|
218,400
|
64,200
|
59,200
|
55,800
|
168,900
|
112,600
|
107,000
|
40,400
|
92,500
|
63,300
|
48,900
|
67,500
|
164,300
|
2,200
|
38,300
|
6,100
|
214,000
|
-58,600
|
74,900
|
-12,200
|
151,400
|
44,700
|
22,500
|
40,200
|
82,800
|
72,900
|
16,000
|
-66,800
|
114,400
|
-16,900
|
-6,600
|
-6,800
|
184,900
|
-50,600
|
50,900
|
40,800
|
106,500
|
-52,200
|
3,900
|
2,400
|
158,800
|
-89,000
|
47,400
|
-8,400
|
145,900
|
|
資本的支出
|
-35,800
|
-34,000
|
-21,600
|
-32,600
|
-31,100
|
-18,200
|
-28,300
|
-41,400
|
-47,900
|
-31,900
|
-45,800
|
-37,800
|
-29,500
|
-26,100
|
-42,300
|
-41,000
|
-27,900
|
-21,800
|
-26,200
|
-14,400
|
-17,100
|
-48,400
|
-23,400
|
-19,400
|
-18,800
|
-24,300
|
-24,200
|
-29,600
|
-31,200
|
-11,300
|
-45,300
|
-29,300
|
-23,900
|
-12,500
|
-29,000
|
-9,000
|
-12,700
|
-10,300
|
-16,900
|
-10,300
|
-14,400
|
-8,400
|
-19,100
|
-14,400
|
-16,000
|
-10,800
|
-28,700
|
-16,500
|
-14,300
|
-11,300
|
-17,900
|
-15,600
|
-12,200
|
-11,500
|
-11,300
|
-13,000
|
-12,200
|
-8,700
|
|
投資キャッシュフロー
|
-81,500
|
-29,800
|
9,400
|
-21,100
|
-25,300
|
-33,100
|
-257,900
|
-40,700
|
-47,500
|
-84,500
|
-58,500
|
-129,200
|
-26,600
|
-9,900
|
-62,900
|
-95,000
|
-75,900
|
17,100
|
-23,700
|
-16,900
|
-15,600
|
-28,200
|
-8,300
|
-4,600
|
-17,700
|
-6,700
|
-80,400
|
-21,400
|
-17,800
|
-900
|
-158,200
|
-22,400
|
-15,200
|
-12,300
|
14,300
|
-8,200
|
900
|
2,700
|
-6,000
|
51,900
|
21,500
|
62,000
|
-18,700
|
-12,500
|
-15,400
|
-13,900
|
-26,400
|
-16,300
|
-14,700
|
11,000
|
-15,900
|
9,700
|
28,100
|
-9,200
|
-14,100
|
-24,100
|
-5,100
|
15,600
|
|
配当金の支払額
|
9,500
|
9,300
|
11,700
|
11,700
|
11,700
|
116,700
|
14,000
|
14,100
|
13,900
|
14,400
|
14,700
|
14,600
|
14,300
|
17,600
|
15,800
|
14,300
|
14,500
|
17,700
|
15,400
|
14,100
|
14,500
|
17,100
|
16,800
|
14,900
|
14,800
|
16,000
|
17,200
|
15,000
|
15,300
|
15,400
|
19,200
|
15,100
|
14,900
|
7,900
|
9,500
|
0
|
0
|
0
|
1,400
|
0
|
0
|
0
|
1,400
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
2,400
|
2,300
|
2,300
|
2,400
|
3,500
|
3,900
|
3,500
|
3,500
|
|
自己株式の取得による支出
|
-
|
2,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,800
|
0
|
0
|
0
|
0
|
0
|
3,800
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,100
|
0
|
300
|
4,700
|
5,200
|
2,400
|
-
|
-
|
-
|
-
|
3,300
|
4,300
|
200
|
200
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
18,400
|
1,300
|
0
|
0
|
375,000
|
0
|
0
|
0
|
0
|
0
|
300
|
7,500
|
490,400
|
1,100
|
792,600
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
49,100
|
-179,600
|
-112,800
|
-51,000
|
-32,200
|
-89,600
|
142,300
|
-62,400
|
53,400
|
-143,500
|
23,700
|
88,000
|
32,600
|
-216,000
|
13,900
|
25,800
|
21,100
|
-188,700
|
-89,500
|
-91,100
|
-22,300
|
-66,400
|
-58,000
|
-41,200
|
-43,300
|
-109,200
|
44,200
|
-36,800
|
9,200
|
-150,100
|
157,700
|
-53,100
|
35,900
|
-78,700
|
70,700
|
-152,200
|
-18,400
|
-123,700
|
-41,400
|
-50,100
|
-25,600
|
-23,800
|
-6,100
|
-107,100
|
24,600
|
-160,100
|
60,300
|
-32,000
|
-26,200
|
-75,700
|
25,500
|
-11,000
|
-30,800
|
-132,800
|
80,400
|
-25,000
|
12,800
|
-104,300
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
147,300
|
-100,300
|
34,400
|
-20,600
|
137,200
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.8
|
-15.9
|
6.0
|
-3.5
|
21.8
|