|
(単位:%)
|
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
|
1Q26
|
|
減価償却費
|
6,902
|
7,779
|
4,346
|
3,255
|
4,024
|
6,047
|
3,252
|
5,098
|
8,370
|
6,221
|
5,976
|
5,121
|
3,997
|
3,129
|
2,847
|
3,152
|
4,157
|
3,865
|
4,009
|
4,660
|
4,919
|
4,222
|
4,623
|
5,163
|
5,361
|
5,787
|
5,306
|
5,449
|
4,343
|
5,394
|
7,267
|
6,856
|
5,670
|
5,406
|
5,212
|
6,155
|
6,177
|
7,794
|
6,694
|
8,392
|
9,940
|
9,831
|
10,476
|
8,806
|
3,455
|
7,193
|
6,915
|
6,700
|
6,227
|
4,209
|
4,527
|
4,651
|
4,728
|
4,581
|
4,515
|
4,979
|
4,959
|
5,309
|
5,554
|
5,947
|
6,238
|
6,257
|
|
株式報酬費用
|
3,209
|
1,850
|
2,915
|
2,879
|
2,494
|
2,968
|
2,793
|
2,757
|
2,597
|
2,661
|
2,674
|
3,112
|
2,909
|
2,847
|
3,488
|
3,092
|
2,730
|
3,702
|
3,306
|
3,430
|
3,542
|
3,695
|
3,643
|
3,141
|
2,957
|
3,071
|
2,844
|
2,708
|
2,629
|
2,528
|
3,270
|
2,778
|
2,780
|
2,746
|
2,958
|
2,965
|
3,111
|
3,283
|
3,293
|
2,739
|
2,802
|
3,368
|
3,648
|
3,464
|
3,231
|
3,095
|
2,798
|
2,544
|
2,572
|
2,631
|
2,587
|
2,380
|
2,402
|
2,321
|
2,603
|
2,203
|
2,376
|
2,349
|
2,345
|
2,343
|
2,609
|
2,654
|
|
営業キャッシュフロー
|
117,985
|
85,715
|
-34,081
|
105,202
|
-21,268
|
91,422
|
-33,253
|
47,135
|
50,322
|
92,207
|
-25,838
|
50,203
|
24,238
|
80,592
|
-19,497
|
24,163
|
18,250
|
71,584
|
-23,211
|
27,795
|
25,934
|
69,329
|
-29,395
|
15,029
|
29,951
|
97,156
|
-32,935
|
17,133
|
27,339
|
98,018
|
-2,900
|
21,218
|
30,655
|
-895
|
44,046
|
29,480
|
30,370
|
29,391
|
33,146
|
28,860
|
30,401
|
24,178
|
19,755
|
77,430
|
-38,208
|
7,657
|
33,013
|
10,443
|
-12,184
|
78,810
|
-35,684
|
33,770
|
13,826
|
36,326
|
14,211
|
96,743
|
-58,680
|
45,545
|
21,225
|
26,752
|
-11,103
|
58,748
|
|
資本的支出
|
-1,297
|
-874
|
-723
|
-682
|
-337
|
-1,014
|
-286
|
-1,455
|
-4,577
|
-1,158
|
-3,488
|
2,919
|
-1,092
|
-1,070
|
-1,160
|
-276
|
-310
|
-1,160
|
-568
|
-1,660
|
-2,134
|
-2,783
|
-2,360
|
-2,336
|
-1,646
|
-365
|
-298
|
-676
|
-2,811
|
-3,802
|
-1,942
|
-972
|
-1,657
|
-917
|
-1,076
|
-895
|
-890
|
-537
|
-947
|
-1,348
|
-375
|
-518
|
-506
|
-211
|
-102
|
-281
|
-384
|
-837
|
-1,198
|
-1,963
|
-500
|
-1,585
|
-1,053
|
-703
|
-812
|
-834
|
-715
|
-637
|
-6,947
|
-1,726
|
-2,143
|
-1,662
|
|
投資キャッシュフロー
|
-464,773
|
-434,002
|
8,979
|
54,705
|
-22,079
|
-236,622
|
-156,979
|
-276,572
|
-71,190
|
129,145
|
196,540
|
-20,586
|
-159,911
|
-95,985
|
-204,760
|
-194,036
|
-173,866
|
-175,697
|
-117,940
|
-126,265
|
-180,486
|
-27,960
|
-64,860
|
-105,078
|
-256,479
|
-201,797
|
-296,361
|
-91,804
|
-164,847
|
-161,176
|
-128,436
|
10,468
|
-195,711
|
-76,885
|
27,837
|
-136,480
|
-156,454
|
-251,744
|
-129,528
|
184,205
|
344,643
|
52,820
|
270,326
|
131,356
|
92,854
|
-157,555
|
-515,811
|
-806,744
|
-394,985
|
-248,833
|
-98,096
|
-377,172
|
-284,530
|
-41,837
|
71,970
|
-42,972
|
-111,870
|
-2,725
|
-43,600
|
-264,041
|
-73,616
|
13,970
|
|
自己株式の取得による支出
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,058
|
0
|
42,221
|
33,084
|
39,755
|
41,804
|
43,122
|
47,865
|
35,054
|
31,958
|
27,664
|
33,685
|
17,670
|
7,143
|
19,214
|
10,002
|
7,372
|
5,613
|
4,011
|
2,745
|
3,669
|
2,468
|
1,803
|
1,147
|
395
|
19
|
0
|
-1
|
-
|
-
|
-
|
-
|
321
|
2,005
|
3,716
|
248
|
4,919
|
713
|
4
|
342
|
1,918
|
0
|
6
|
1
|
767
|
0
|
744
|
2,466
|
2,988
|
|
長期借入れによる収入
|
-
|
-6,000
|
-
|
-
|
4,718
|
0
|
-
|
-
|
30,000
|
70,000
|
70,000
|
60,000
|
120,000
|
130,000
|
100,000
|
110,000
|
110,000
|
150,294
|
150,000
|
100,000
|
200,000
|
30,000
|
10,206
|
84
|
0
|
100,000
|
275,000
|
325,000
|
-700,000
|
88
|
0
|
15,000
|
0
|
0
|
0
|
-
|
-
|
150,000
|
100,000
|
0
|
0
|
-
|
-
|
-
|
75,000
|
150,000
|
100,000
|
150,000
|
200,000
|
350,000
|
0
|
0
|
0
|
575,000
|
0
|
0
|
150,000
|
-
|
-
|
-
|
125,000
|
50,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
13,000
|
0
|
-
|
-
|
3,000
|
0
|
5,265
|
1,115
|
1,913
|
2,049
|
13,320
|
20,009
|
15,816
|
1,903
|
8,512
|
2,150
|
1,742
|
2,732
|
4,573
|
108,134
|
66,479
|
7,163
|
18,603
|
31,485
|
36,179
|
121,833
|
77,947
|
36,287
|
81,027
|
86,548
|
97,401
|
86,113
|
115,893
|
121,302
|
112,239
|
120,967
|
40,795
|
76,109
|
1,645
|
1,148
|
888
|
1,008
|
1,329
|
794
|
666
|
857
|
1,142
|
597
|
493
|
75,644
|
100,805
|
150,523
|
25,438
|
150,556
|
175,673
|
100,457
|
150,390
|
480
|
100,560
|
|
財務キャッシュフロー
|
140,973
|
-52,961
|
-128,399
|
-71,329
|
60,624
|
104,475
|
278,526
|
205,374
|
10,778
|
-196,060
|
-220,110
|
-16,784
|
124,690
|
46,307
|
175,149
|
157,581
|
81,509
|
198,530
|
86,066
|
101,938
|
85,718
|
-37,116
|
93,915
|
132,080
|
256,454
|
199,813
|
243,649
|
98,806
|
140,827
|
118,505
|
78,860
|
-44,228
|
176,284
|
94,624
|
-99,262
|
119,108
|
129,879
|
228,436
|
127,637
|
-196,267
|
-206,290
|
-75,111
|
-124,601
|
-294,041
|
-146,465
|
69,581
|
445,460
|
813,160
|
389,203
|
244,040
|
111,327
|
358,489
|
301,235
|
90,533
|
-43,615
|
-87,670
|
73,833
|
-40,607
|
20,027
|
226,287
|
61,577
|
-45,448
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,908
|
14,278
|
25,026
|
-13,246
|
57,086
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.0
|
7.7
|
13.1
|
-6.7
|
28.9
|