|
(単位:百万円)
|
3Q19
|
4Q20
|
1Q20
|
2Q20
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q23
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
24,919
|
22,161
|
25,047
|
25,244
|
25,350
|
18,337
|
27,895
|
27,763
|
17,341
|
30,172
|
33,085
|
39,970
|
24,755
|
37,040
|
39,209
|
47,848
|
-
|
25,752
|
48,326
|
46,153
|
49,748
|
53,216
|
51,147
|
54,196
|
57,904
|
|
営業キャッシュフロー
|
74,015
|
-1,831
|
59,202
|
157,071
|
84,886
|
155,877
|
62,040
|
142,831
|
31,787
|
26,257
|
44,196
|
72,819
|
10,551
|
34,298
|
41,228
|
-
|
-21,037
|
102,068
|
149,640
|
168,896
|
108,109
|
87,805
|
63,778
|
179,638
|
102,250
|
|
資本的支出
|
-28,437
|
-21,766
|
-25,561
|
-28,826
|
-23,696
|
-28,643
|
-28,527
|
-23,621
|
-30,847
|
-30,627
|
-29,011
|
6,840
|
-47,214
|
-56,876
|
-77,826
|
-
|
-58,214
|
-52,073
|
-79,895
|
-52,451
|
-55,382
|
-58,257
|
-49,760
|
-44,361
|
-50,466
|
|
投資キャッシュフロー
|
-31,112
|
-38,037
|
-33,276
|
-38,760
|
-46,114
|
-17,507
|
-39,459
|
-30,587
|
-72,034
|
2,622
|
-39,538
|
-
|
-113,286
|
-10,634
|
-87,662
|
-67,075
|
-31,398
|
-8,029
|
-93,962
|
-93,799
|
-102,040
|
-47,605
|
-85,298
|
-114,612
|
-94,748
|
|
配当金の支払額
|
-23,404
|
-2,992
|
-23,336
|
22
|
-23,329
|
17
|
-23,427
|
18
|
-
|
11,739
|
-32,216
|
-
|
-38,076
|
14,641
|
-40,997
|
36
|
-35,148
|
26
|
-38,069
|
25
|
-54,191
|
43
|
-42,482
|
38
|
-48,344
|
|
長期借入れによる収入
|
-229
|
-170,311
|
243,048
|
-240
|
191
|
228,176
|
8,038
|
7
|
7,171
|
-14,152
|
46,871
|
53,550
|
1,024
|
61,575
|
13,743
|
566
|
232
|
-42,680
|
8,183
|
94,985
|
-9
|
3,269
|
12,014
|
55,870
|
0
|
|
長期借入金の返済による支出
|
-24,889
|
52,276
|
-21,745
|
-46,542
|
-31,593
|
-35,022
|
-22,336
|
-4,047
|
-44,498
|
-8,694
|
-254,408
|
-16,954
|
-
|
-310,307
|
-33,303
|
-
|
224,193
|
1,020
|
-14,348
|
-7,945
|
-37,021
|
-6,774
|
-35,397
|
-9,906
|
-1,084
|
|
財務キャッシュフロー
|
11,711
|
-321,138
|
234,388
|
-38,975
|
-44,208
|
189,497
|
-37,103
|
-20,757
|
-32,695
|
26,384
|
-130,263
|
-
|
-65,360
|
-38,006
|
86,170
|
-95,892
|
-
|
-91,886
|
3,966
|
-75,750
|
34,047
|
-115,731
|
-27,740
|
-7,863
|
1,868
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
52,727
|
29,548
|
14,018
|
135,277
|
51,784
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
4.8
|
2.5
|
1.2
|
10.7
|
4.4
|