|
(単位:百万円)
|
3Q19
|
4Q20
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q22
|
2Q21
|
3Q21
|
4Q22
|
1Q23
|
2Q22
|
3Q22
|
4Q23
|
1Q24
|
2Q23
|
3Q23
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
4,959
|
4,913
|
4,925
|
5,041
|
5,451
|
5,129
|
4,712
|
4,729
|
-
|
3,772
|
4,989
|
5,119
|
5,209
|
5,296
|
5,055
|
5,204
|
5,167
|
5,291
|
4,926
|
5,082
|
5,146
|
5,734
|
6,977
|
7,583
|
7,317
|
|
営業キャッシュフロー
|
-61,526
|
185,553
|
-120,573
|
-32,025
|
-51,651
|
65,431
|
-24,444
|
-35,821
|
-6,272
|
136,349
|
-41,463
|
-92,896
|
-19,968
|
32,372
|
37,683
|
-
|
-
|
110,688
|
-38,427
|
9,431
|
-10,814
|
-93,983
|
-6,894
|
-25,518
|
-40,910
|
|
資本的支出
|
-4,089
|
19,477
|
-13,285
|
-23,948
|
-2,607
|
-26,171
|
-6,694
|
-8,472
|
-4,328
|
-5,200
|
-19,178
|
-4,408
|
-7,832
|
-14,062
|
-10,900
|
-14,110
|
-4,992
|
1,895
|
-39,420
|
-7,783
|
-20,705
|
-99,435
|
-10,079
|
-32,264
|
-13,902
|
|
投資キャッシュフロー
|
-19,922
|
10,561
|
4,190
|
-14,401
|
-21,777
|
-27,852
|
-4,873
|
-
|
-18,740
|
-18,340
|
-21,052
|
11,855
|
-15,928
|
-2,812
|
-23,382
|
-20,774
|
16,471
|
-22,305
|
-67,925
|
-9,879
|
-24,682
|
-100,878
|
-9,245
|
-77,405
|
-11,667
|
|
配当金の支払額
|
-7,390
|
307
|
-7,339
|
420
|
-7,343
|
0
|
-7,759
|
-
|
-
|
4,323
|
-9,923
|
-2,164
|
-8,303
|
0
|
-11,535
|
0
|
-
|
4,612
|
-13,174
|
0
|
-14,506
|
0
|
-15,272
|
0
|
-15,718
|
|
自己株式の取得による支出
|
-2,073
|
-
|
-
|
-
|
-
|
2,337
|
-1,214
|
-1,955
|
-2,063
|
-3,842
|
-1,122
|
-1,523
|
-
|
-10,468
|
-831
|
0
|
-1,266
|
-3,108
|
-
|
-
|
-3,921
|
-391
|
0
|
-5,178
|
-3,019
|
|
長期借入れによる収入
|
3,500
|
-118,500
|
96,500
|
30,000
|
105,009
|
16,500
|
6,836
|
21,155
|
-58,457
|
40,314
|
16,774
|
73,091
|
-
|
70,330
|
24,458
|
21,783
|
18,009
|
48,025
|
43,744
|
31,419
|
33,960
|
145,382
|
41,942
|
57,586
|
92,433
|
|
長期借入金の返済による支出
|
-17,000
|
-15,500
|
-8,000
|
-16,000
|
-23,000
|
-11,000
|
-4,000
|
-12,000
|
-2,000
|
-23,553
|
-10,500
|
-21,013
|
-
|
-16,000
|
-9,487
|
-
|
-23,911
|
-25,159
|
-8,500
|
-20,589
|
-11,005
|
-50,250
|
-67,132
|
-30,518
|
-12,501
|
|
財務キャッシュフロー
|
82,080
|
-202,468
|
143,821
|
-4,298
|
76,307
|
-23,271
|
11,224
|
48,116
|
20,004
|
-88,963
|
22,673
|
-
|
104,755
|
-31,400
|
-4,215
|
-3,465
|
-28,510
|
-11,409
|
79,689
|
151
|
40,114
|
198,505
|
14,729
|
109,316
|
55,227
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-31,519
|
-193,418
|
-16,973
|
-57,782
|
-54,812
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-16.5
|
-104.1
|
-7.7
|
-32.8
|
-29.8
|