|
(単位:百万円)
|
3Q19
|
4Q20
|
1Q20
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q22
|
4Q23
|
1Q24
|
2Q23
|
3Q23
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
23,659
|
24,794
|
22,884
|
22,868
|
22,353
|
22,290
|
22,254
|
21,734
|
21,801
|
24,492
|
25,122
|
-
|
22,812
|
27,371
|
27,463
|
30,645
|
-
|
25,802
|
28,991
|
29,188
|
29,367
|
29,016
|
29,559
|
30,263
|
|
営業キャッシュフロー
|
-30,244
|
71,223
|
-124,698
|
110,918
|
-22,609
|
131,719
|
22,314
|
14,659
|
-48,634
|
200,816
|
-132,475
|
-
|
-115,334
|
87,677
|
28,429
|
138,911
|
44,935
|
208,879
|
26,170
|
24,527
|
92,781
|
-141,097
|
-56,783
|
26,194
|
|
資本的支出
|
-34,433
|
-55,844
|
-23,456
|
-5,625
|
-15,261
|
-20,071
|
-30,819
|
-27,946
|
-
|
-60,610
|
-28,351
|
-
|
-5,039
|
-11,062
|
-24,474
|
-17,474
|
-22,900
|
-15,930
|
-24,305
|
-15,019
|
-37,488
|
-30,472
|
-15,817
|
-18,803
|
|
投資キャッシュフロー
|
-39,578
|
-68,056
|
-26,359
|
-8,698
|
-17,285
|
11,214
|
-33,539
|
-28,454
|
-47,839
|
-64,516
|
-32,256
|
-21,152
|
-9,728
|
-10,140
|
-28,825
|
-35,607
|
-33,466
|
-90,602
|
-20,214
|
-17,857
|
-32,342
|
44,280
|
2,858
|
-21,219
|
|
配当金の支払額
|
-9,447
|
-9,446
|
-12,596
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-12,597
|
3,152
|
-12,600
|
6,304
|
-15,749
|
0
|
-18,904
|
6,311
|
-22,053
|
0
|
-15,759
|
-18,911
|
0
|
-15,769
|
|
長期借入れによる収入
|
750
|
-259,905
|
291,248
|
-194
|
0
|
220,822
|
-
|
-
|
600
|
0
|
-
|
-
|
-44,500
|
302
|
36,000
|
13,000
|
-73,297
|
35,000
|
23,500
|
122,797
|
20,003
|
67,500
|
127,000
|
65,500
|
|
長期借入金の返済による支出
|
-1,431
|
-3,881
|
-2,237
|
-14,655
|
51,736
|
-12,374
|
-451
|
-75,456
|
-42,893
|
-75,157
|
-560
|
110,060
|
-
|
123,935
|
-143,497
|
-
|
-128,525
|
-12,096
|
-16,068
|
-42,888
|
-25,029
|
-73,357
|
-23,040
|
-15,325
|
|
財務キャッシュフロー
|
9,122
|
-288,605
|
366,469
|
215,292
|
-59,238
|
-24,391
|
108,277
|
-7,348
|
22,810
|
-210,144
|
112,351
|
-
|
94,628
|
-105,438
|
-59,076
|
-19,977
|
-
|
-149,951
|
-13,354
|
108,205
|
-29,604
|
-25,713
|
101,535
|
33,111
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
9,508
|
55,293
|
-171,569
|
-72,600
|
7,391
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
0.8
|
4.3
|
-15.6
|
-6.4
|
0.6
|