|
(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
|
2Q26
|
|
株式報酬費用
|
9,000
|
10,000
|
10,900
|
11,500
|
11,600
|
12,500
|
13,400
|
11,600
|
12,700
|
13,600
|
15,300
|
14,900
|
15,700
|
15,700
|
16,900
|
15,800
|
15,700
|
15,000
|
19,600
|
16,600
|
17,600
|
8,900
|
9,100
|
8,400
|
8,700
|
9,100
|
8,100
|
7,300
|
7,500
|
7,700
|
7,600
|
7,700
|
8,100
|
9,600
|
10,800
|
9,700
|
10,300
|
11,300
|
11,700
|
11,300
|
12,500
|
9,900
|
11,000
|
14,900
|
13,600
|
13,300
|
12,800
|
12,600
|
13,000
|
13,000
|
12,800
|
12,400
|
11,200
|
12,500
|
12,900
|
12,800
|
12,700
|
13,700
|
14,100
|
12,600
|
13,400
|
13,900
|
|
営業キャッシュフロー
|
35,700
|
60,700
|
52,900
|
56,000
|
22,900
|
45,700
|
13,200
|
-
|
43,100
|
59,400
|
28,200
|
57,100
|
29,500
|
54,400
|
42,500
|
50,200
|
40,800
|
16,600
|
-22,900
|
47,800
|
-300
|
-1,000
|
36,300
|
17,900
|
10,300
|
18,600
|
17,300
|
33,800
|
11,000
|
23,900
|
13,600
|
17,500
|
27,600
|
41,500
|
41,200
|
28,500
|
31,300
|
38,000
|
39,100
|
27,200
|
63,900
|
68,700
|
48,100
|
62,600
|
53,400
|
22,200
|
28,900
|
73,600
|
26,600
|
46,200
|
17,800
|
23,500
|
50,300
|
20,400
|
19,500
|
26,200
|
13,500
|
44,700
|
7,800
|
23,800
|
31,000
|
42,500
|
|
資本的支出
|
-23,300
|
-28,300
|
-34,200
|
-30,900
|
-21,200
|
-19,600
|
-16,100
|
-15,300
|
-17,800
|
-15,500
|
-13,400
|
-18,400
|
-12,400
|
-31,900
|
-23,800
|
-31,700
|
-26,500
|
-23,900
|
-18,300
|
-32,800
|
-14,200
|
-5,200
|
-7,200
|
-8,900
|
-11,600
|
-8,500
|
-10,300
|
-8,200
|
-8,400
|
-6,500
|
-14,900
|
-12,700
|
-12,100
|
-12,100
|
-10,500
|
-10,300
|
-7,100
|
-6,200
|
-10,300
|
-8,300
|
-8,000
|
-10,500
|
-8,200
|
-25,400
|
-15,700
|
-18,400
|
-19,300
|
-19,100
|
-14,800
|
-18,100
|
-10,800
|
-7,400
|
-6,700
|
-5,800
|
-3,200
|
-3,800
|
-7,300
|
-8,200
|
-6,800
|
-5,500
|
-8,500
|
-5,600
|
|
投資キャッシュフロー
|
-13,000
|
-23,200
|
-81,800
|
-70,300
|
-48,200
|
-2,100
|
-23,100
|
-
|
-72,500
|
-43,300
|
-34,700
|
125,500
|
-410,900
|
-31,800
|
-209,100
|
0
|
-12,000
|
-26,700
|
39,900
|
-7,000
|
110,000
|
24,400
|
70,500
|
39,300
|
1,600
|
44,500
|
28,800
|
38,800
|
-57,200
|
-27,800
|
-213,100
|
16,500
|
107,000
|
-17,100
|
-7,900
|
-1,400
|
-5,900
|
-4,800
|
-9,400
|
-9,700
|
-7,500
|
-10,500
|
-6,800
|
-23,900
|
-14,800
|
-17,700
|
-18,700
|
-19,800
|
-29,700
|
-66,200
|
-9,400
|
-21,800
|
-12,600
|
-7,700
|
-6,900
|
5,600
|
-11,500
|
-4,300
|
-124,900
|
12,300
|
-8,300
|
-404,300
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
0
|
0
|
55,200
|
4,700
|
0
|
0
|
100
|
0
|
40,000
|
0
|
4,500
|
25,500
|
14,200
|
51,900
|
400
|
9,200
|
21,800
|
9,900
|
0
|
0
|
8,500
|
500
|
2,200
|
1,500
|
9,200
|
33,100
|
600
|
6,700
|
17,100
|
7,300
|
11,100
|
8,800
|
116,800
|
81,400
|
28,900
|
18,700
|
25,200
|
30,000
|
10,000
|
10,000
|
0
|
0
|
10,000
|
16,400
|
0
|
0
|
0
|
30,000
|
0
|
|
財務キャッシュフロー
|
4,000
|
700
|
26,100
|
300
|
-100
|
6,400
|
6,800
|
-
|
-41,100
|
-44,300
|
-39,900
|
-158,500
|
547,800
|
1,900
|
7,500
|
-67,600
|
-9,400
|
-1,300
|
-3,100
|
6,500
|
-101,500
|
-39,900
|
-2,500
|
-3,800
|
-22,400
|
-13,700
|
405,100
|
-43,700
|
-174,600
|
-38,700
|
-33,000
|
65,800
|
-138,400
|
-155,600
|
400
|
-6,800
|
-7,800
|
-17,500
|
-33,500
|
-12,900
|
-15,800
|
-19,800
|
-7,600
|
-15,600
|
182,800
|
-185,700
|
-148,400
|
-59,100
|
-26,800
|
-25,900
|
82,000
|
-79,300
|
-16,100
|
-2,200
|
-97,000
|
-10,400
|
-21,000
|
-900
|
-1,600
|
-100
|
97,700
|
582,900
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,500
|
1,000
|
18,300
|
22,500
|
36,900
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.5
|
0.4
|
6.3
|
7.5
|
10.0
|