|
(単位:百万円)
|
1Q19
|
2Q19
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q22
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
減価償却費
|
7,094
|
7,055
|
6,614
|
-
|
7,374
|
7,503
|
7,496
|
-
|
9,067
|
-
|
7,476
|
-
|
10,170
|
11,667
|
9,019
|
-
|
10,837
|
12,010
|
9,776
|
-
|
11,842
|
12,169
|
11,553
|
-
|
12,945
|
12,695
|
|
営業キャッシュフロー
|
10,879
|
48,091
|
-22,274
|
13,774
|
12,676
|
77,379
|
-10,426
|
15,934
|
-3,744
|
46,180
|
-1,255
|
30,534
|
19,677
|
-
|
1,717
|
34,091
|
41,016
|
61,131
|
20,928
|
36,978
|
8,348
|
84,300
|
-5,118
|
44,438
|
20,210
|
92,864
|
|
資本的支出
|
-8,592
|
-6,718
|
-4,700
|
-8,106
|
-11,335
|
-8,484
|
-8,621
|
-13,068
|
-10,272
|
-11,435
|
-12,064
|
-12,806
|
-18,921
|
-
|
-326
|
-11,215
|
-15,094
|
-25,043
|
-14,137
|
-31,947
|
-13,057
|
-6,230
|
-10,202
|
-9,183
|
-14,068
|
-8,751
|
|
投資キャッシュフロー
|
-9,909
|
-9,273
|
-6,054
|
-10,245
|
-10,734
|
-5,852
|
-13,310
|
-47,579
|
-11,301
|
1,955
|
-8,846
|
-12,589
|
-25,276
|
-
|
-7,194
|
-11,005
|
-17,188
|
-26,610
|
-15,584
|
-35,351
|
-13,842
|
-8,484
|
-14,614
|
-24,140
|
-17,689
|
-12,748
|
|
配当金の支払額
|
-4,750
|
0
|
956
|
0
|
-7,607
|
0
|
-1,902
|
0
|
-8,245
|
103
|
-1,789
|
0
|
-8,348
|
-
|
-1,189
|
0
|
-9,545
|
0
|
-2,984
|
0
|
-14,924
|
0
|
-5,373
|
0
|
-15,529
|
0
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-80,941
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
30,000
|
-
|
-
|
-
|
4,018
|
-
|
-
|
-
|
0
|
-
|
-
|
20,000
|
0
|
-
|
-
|
40,000
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
|
長期借入金の返済による支出
|
-10,012
|
-2,913
|
-13,483
|
-798
|
-5,392
|
-897
|
-6,007
|
-7,460
|
-14,947
|
-
|
-22,360
|
-1,275
|
-11,484
|
2,188
|
2,589
|
-1,578
|
-16,604
|
-16,698
|
-25,880
|
-1,793
|
-5,141
|
-52,006
|
-10,370
|
-31,740
|
-27,277
|
-1,472
|
|
財務キャッシュフロー
|
-17,682
|
-5,389
|
-45,201
|
27,336
|
-10,867
|
-5,298
|
5,951
|
-18,740
|
-37,946
|
-6,840
|
-22,931
|
-1,815
|
-22,268
|
3,426
|
3,043
|
2,692
|
-27,378
|
-
|
-94,503
|
-2,281
|
-20,999
|
-12,162
|
-10,488
|
-32,265
|
-39,793
|
-13,623
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
78,070
|
-15,320
|
35,255
|
6,142
|
84,113
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
13.5
|
-2.7
|
6.3
|
1.1
|
13.2
|