|
(単位:百万円)
|
3Q19
|
4Q20
|
1Q20
|
2Q21
|
3Q20
|
4Q21
|
1Q22
|
2Q22
|
3Q21
|
4Q22
|
1Q23
|
2Q23
|
3Q22
|
4Q23
|
1Q24
|
2Q23
|
3Q23
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
2,673
|
1,654
|
2,731
|
2,882
|
3,165
|
1,756
|
3,217
|
3,495
|
1,217
|
4,192
|
4,443
|
4,011
|
-
|
4,310
|
5,062
|
5,175
|
5,065
|
5,142
|
4,941
|
5,001
|
5,114
|
5,208
|
5,303
|
5,462
|
5,269
|
|
営業キャッシュフロー
|
3,080
|
-4,718
|
-6,224
|
4,128
|
10,173
|
-2,778
|
5,646
|
14,764
|
28,592
|
36,041
|
6,092
|
-
|
-1,668
|
23,160
|
-6,200
|
11,722
|
3,853
|
3,447
|
2,227
|
4,441
|
6,436
|
8,860
|
524
|
5,701
|
5,787
|
|
資本的支出
|
-2,021
|
-535
|
-2,644
|
-685
|
-2,374
|
-3,970
|
-4,501
|
-6,032
|
-
|
-13,141
|
-4,730
|
-
|
-5,849
|
-3,640
|
-2,520
|
-3,267
|
-
|
-9,031
|
-1,476
|
-892
|
-971
|
-744
|
-546
|
-673
|
-441
|
|
投資キャッシュフロー
|
-4,810
|
-4,704
|
-6,344
|
-6,370
|
-4,269
|
-11,216
|
-3,437
|
-9,351
|
-
|
-6,003
|
-7,289
|
-14,718
|
-6,191
|
-20,424
|
-3,950
|
-3,322
|
9,509
|
-4,238
|
-6,965
|
-2,788
|
-2,059
|
-4,146
|
-684
|
-1,340
|
11,757
|
|
配当金の支払額
|
-3,701
|
-875
|
-3,684
|
1,561
|
-2,835
|
2,327
|
-5,268
|
-
|
-5,292
|
-18
|
-3,579
|
-17
|
-
|
-16
|
-3,583
|
-18
|
-3,522
|
-29
|
-3,583
|
-14
|
-3,517
|
-28
|
-3,585
|
-11
|
-3,522
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-497
|
-
|
-
|
-1
|
-
|
-
|
-
|
-1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,000
|
2,800
|
1,200
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-1,811
|
-4,005
|
-1,811
|
-269
|
-1,811
|
-259
|
-1,811
|
-276
|
-
|
-277
|
-1,811
|
-
|
-1,534
|
-336
|
-3,700
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
13,934
|
2,197
|
4,145
|
12,426
|
1,634
|
14,523
|
-8,023
|
-1,266
|
-20,492
|
-10,871
|
-6,442
|
-5,761
|
-1,565
|
-1,182
|
-1,671
|
-4,384
|
2,857
|
-1,733
|
-4,611
|
15,277
|
-14,715
|
-1,249
|
-4,652
|
-1,172
|
-9,603
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
|
5,465
|
8,116
|
-22
|
5,028
|
5,346
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
|
8.8
|
13.3
|
0.0
|
8.0
|
8.6
|