|
(単位:%)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
1Q24
|
2Q24
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
株式報酬費用
|
1,908
|
1,162
|
1,826
|
1,720
|
1,850
|
1,959
|
2,925
|
4,213
|
4,561
|
2,821
|
3,316
|
3,565
|
4,148
|
4,490
|
3,764
|
-3,697
|
-3,041
|
2,071
|
-1,692
|
553
|
852
|
2,499
|
904
|
1,132
|
1,280
|
1,035
|
1,986
|
1,475
|
1,502
|
6,927
|
7,730
|
8,312
|
8,290
|
6,330
|
6,018
|
4,583
|
5,026
|
4,898
|
4,772
|
4,184
|
4,265
|
4,308
|
4,825
|
3,816
|
3,820
|
-255
|
1,670
|
1,412
|
-832
|
-502
|
713
|
-1,064
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
50,714
|
47,188
|
52,394
|
69,103
|
48,033
|
46,161
|
61,776
|
55,455
|
50,554
|
68,989
|
70,963
|
66,790
|
50,428
|
55,904
|
68,805
|
43,670
|
40,620
|
56,152
|
65,627
|
55,721
|
47,012
|
53,256
|
63,372
|
50,088
|
43,885
|
51,598
|
72,452
|
55,453
|
39,809
|
68,890
|
80,510
|
58,164
|
60,012
|
52,390
|
86,841
|
51,839
|
28,075
|
51,052
|
68,592
|
49,527
|
61,063
|
60,461
|
110,426
|
58,177
|
78,480
|
69,215
|
85,680
|
59,726
|
-
|
79,863
|
83,813
|
48,410
|
42,379
|
90,957
|
58,153
|
48,629
|
57,971
|
|
資本的支出
|
-1,860
|
-1,616
|
-1,278
|
-2,104
|
-2,032
|
-1,909
|
-1,416
|
-1,502
|
-1,923
|
-2,009
|
-1,952
|
-2,400
|
-1,960
|
-2,244
|
-2,028
|
-1,623
|
-1,546
|
-1,721
|
-3,767
|
-1,391
|
-1,788
|
-1,700
|
-1,936
|
-2,016
|
-1,957
|
-2,838
|
-2,363
|
-2,268
|
-2,343
|
-2,365
|
-2,832
|
-2,085
|
-3,049
|
-2,905
|
-3,241
|
-2,377
|
-2,384
|
-4,226
|
-2,699
|
-916
|
-2,467
|
-1,099
|
-1,590
|
-1,354
|
-1,779
|
-1,386
|
-1,310
|
-1,659
|
-
|
-2,291
|
-1,514
|
-1,084
|
-1,046
|
-870
|
-1,039
|
-918
|
-808
|
|
投資キャッシュフロー
|
-62,807
|
-52,444
|
-103,323
|
40,239
|
-60,898
|
-68,052
|
-102,354
|
-67,635
|
-58,714
|
-110,202
|
70,959
|
-63,213
|
-49,948
|
-87,629
|
92,537
|
-49,420
|
-45,352
|
-70,149
|
63,026
|
-43,387
|
-40,659
|
-86,268
|
38,698
|
-56,556
|
-61,269
|
-101,637
|
49,652
|
-66,228
|
-45,060
|
-137,096
|
41,416
|
-111,823
|
-84,762
|
-112,183
|
52,735
|
65,173
|
-54,178
|
-142,248
|
76,054
|
-100,013
|
-152,141
|
-186,769
|
-22,002
|
-134,348
|
-40,253
|
-41,395
|
35,411
|
-51,281
|
-
|
-63,274
|
22,171
|
-35,869
|
-58,168
|
48,060
|
-68,269
|
-81,140
|
-104,796
|
|
自己株式の取得による支出
|
46,835
|
26,226
|
921
|
65,816
|
61,731
|
13,409
|
65,879
|
37,734
|
27,323
|
56,936
|
68,541
|
49,902
|
13,504
|
0
|
51,917
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
0
|
4,614
|
0
|
0
|
0
|
0
|
0
|
3,760
|
70,759
|
21,815
|
168,195
|
0
|
7,389
|
19,451
|
43,235
|
26,161
|
13,604
|
21,082
|
10,029
|
19,347
|
60,679
|
14,314
|
0
|
0
|
0
|
-
|
-
|
-3,857
|
18,912
|
11,148
|
9,999
|
32,000
|
12,971
|
66,629
|
14,990
|
|
財務キャッシュフロー
|
13,834
|
8,987
|
52,235
|
-113,197
|
15,117
|
21,546
|
45,148
|
12,169
|
11,332
|
46,148
|
-141,479
|
-7,174
|
-1,679
|
34,699
|
-138,330
|
-15,125
|
635
|
22,634
|
-136,783
|
-14,330
|
-32
|
33,011
|
-102,802
|
5,714
|
21,630
|
57,113
|
-115,923
|
-3,872
|
-9,264
|
73,740
|
-123,724
|
54,081
|
25,215
|
61,606
|
-139,998
|
-118,672
|
30,130
|
86,897
|
-138,592
|
43,125
|
99,576
|
128,088
|
-87,857
|
70,236
|
-30,836
|
-27,554
|
-125,545
|
-8,966
|
-20,271
|
5,139
|
-106,922
|
-13,263
|
-
|
-144,871
|
8,511
|
39,265
|
74,156
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
41,334
|
90,087
|
57,114
|
47,711
|
57,163
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
31.5
|
54.5
|
43.1
|
35.5
|
40.5
|