|
(単位:百万円)
|
3Q19
|
4Q20
|
1Q20
|
2Q21
|
3Q20
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
1,314
|
1,888
|
1,112
|
1,130
|
1,357
|
1,154
|
1,009
|
1,134
|
1,034
|
1,043
|
904
|
200
|
-
|
-1,347
|
1,637
|
-
|
3,127
|
2,362
|
1,407
|
1,424
|
1,414
|
1,496
|
1,277
|
1,295
|
1,374
|
|
営業キャッシュフロー
|
755
|
6,910
|
1,624
|
1,045
|
1,022
|
3,469
|
1,318
|
2,608
|
422
|
4,153
|
2,008
|
-
|
-
|
5,795
|
755
|
1,254
|
-2,992
|
3,736
|
2,558
|
3,815
|
1,329
|
3,853
|
268
|
1,241
|
291
|
|
資本的支出
|
-2,892
|
-4,656
|
-2,234
|
-1,596
|
-1,281
|
-5,754
|
-110
|
-572
|
-500
|
-1,452
|
-769
|
-986
|
-
|
397
|
-1,326
|
-843
|
-103
|
-2
|
-883
|
-513
|
-1,288
|
-2,546
|
-233
|
-1,416
|
-1,264
|
|
投資キャッシュフロー
|
-4,308
|
-4,905
|
-2,256
|
-2,357
|
-1,807
|
-5,204
|
-125
|
-772
|
736
|
-2,325
|
-766
|
-636
|
-590
|
136
|
-1,608
|
-
|
-1,869
|
-1,175
|
-768
|
550
|
-1,139
|
-2,560
|
772
|
-1,444
|
-1,401
|
|
配当金の支払額
|
-500
|
-455
|
-499
|
-502
|
-515
|
-539
|
-512
|
-599
|
-494
|
-490
|
-412
|
-
|
-
|
-290
|
-436
|
-436
|
-486
|
-485
|
-485
|
-485
|
-431
|
-432
|
-431
|
-511
|
-511
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
-
|
4,094
|
-2,345
|
-1,671
|
-531
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
11,622
|
-1
|
-11,621
|
0
|
-1
|
-
|
-
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
-56
|
-
|
-
|
0
|
-46
|
-
|
-
|
935
|
-334
|
-499
|
-500
|
-500
|
-500
|
-499
|
-500
|
-500
|
-500
|
-499
|
-500
|
-500
|
-500
|
-499
|
-500
|
-500
|
|
財務キャッシュフロー
|
-466
|
-494
|
-481
|
1,823
|
-480
|
-1,005
|
-2,838
|
-
|
-4,164
|
-5,049
|
-911
|
-925
|
-
|
-236
|
-936
|
-985
|
-1,070
|
632
|
-986
|
-2,606
|
-932
|
-931
|
-930
|
-1,012
|
-1,012
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
41
|
1,307
|
35
|
-175
|
-973
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
0.4
|
14.3
|
0.4
|
-1.8
|
-9.9
|