|
(単位:百万円)
|
3Q19
|
4Q20
|
1Q20
|
2Q20
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q21
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q23
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
11,909
|
10,101
|
11,584
|
11,402
|
12,490
|
12,314
|
12,205
|
11,629
|
-
|
10,275
|
12,948
|
12,706
|
15,251
|
12,329
|
13,486
|
-
|
13,677
|
14,071
|
14,151
|
13,418
|
13,688
|
13,722
|
13,472
|
13,564
|
13,844
|
|
営業キャッシュフロー
|
24,117
|
49,900
|
11,961
|
36,598
|
23,380
|
59,480
|
4,225
|
-
|
-
|
90,832
|
4,733
|
22,757
|
11,534
|
20,476
|
2,403
|
-
|
39,377
|
84,053
|
-19,451
|
23,211
|
20,170
|
45,049
|
-5,157
|
-4,303
|
13,727
|
|
資本的支出
|
-13,456
|
-25,153
|
-18,388
|
-13,612
|
-11,846
|
-19,965
|
-17,606
|
-
|
-28,222
|
-28,096
|
-14,584
|
-14,396
|
-
|
-30,798
|
-13,343
|
-9,990
|
-14,680
|
-8,822
|
-11,761
|
-21,353
|
-8,087
|
-11,597
|
-14,157
|
-19,364
|
-33,731
|
|
投資キャッシュフロー
|
-12,855
|
2,527
|
-18,434
|
-41,897
|
-37,748
|
-19,772
|
-12,459
|
-23,131
|
-
|
14,182
|
-8,966
|
-20,298
|
-15,824
|
5,008
|
-5,674
|
-25,086
|
-
|
-2,608
|
9,770
|
-21,958
|
-9,808
|
-18,640
|
-14,417
|
-24,520
|
-36,808
|
|
配当金の支払額
|
-10,084
|
1,387
|
-11,370
|
-217
|
-10,787
|
1,381
|
-12,136
|
-173
|
-11,518
|
643
|
-12,456
|
-197
|
-11,888
|
1,756
|
-13,028
|
192
|
-13,526
|
215
|
-13,033
|
-196
|
-13,430
|
-95
|
-13,332
|
-175
|
-14,128
|
|
長期借入れによる収入
|
0
|
-1,909
|
2,267
|
2,140
|
0
|
1,000
|
127
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
|
長期借入金の返済による支出
|
-949
|
1,158
|
-3,826
|
-1,279
|
-904
|
2,999
|
-9,183
|
-1,087
|
-9,053
|
-1,162
|
-1,001
|
7,018
|
-
|
-11,355
|
-963
|
-1,094
|
-905
|
-1,129
|
-979
|
-1,136
|
-898
|
-18,999
|
-1,015
|
-297
|
-2,299
|
|
財務キャッシュフロー
|
-3,733
|
-59,677
|
46,203
|
-1,351
|
14,765
|
-57,683
|
36,004
|
-7,646
|
-
|
-98,297
|
22,271
|
-2,002
|
1,031
|
-76,034
|
22,541
|
-
|
-
|
-26,450
|
-6,149
|
-11,255
|
82
|
-44,349
|
27,473
|
10,133
|
27,617
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
12,083
|
33,452
|
-19,314
|
-23,667
|
-20,004
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
3.9
|
12.0
|
-7.1
|
-7.9
|
-6.5
|