|
(単位:百万円)
|
3Q19
|
4Q20
|
1Q20
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q22
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
1,147
|
1,060
|
1,099
|
1,217
|
1,240
|
973
|
1,186
|
1,269
|
1,306
|
1,141
|
1,289
|
1,328
|
1,364
|
1,503
|
1,379
|
1,419
|
-
|
1,167
|
1,604
|
1,647
|
1,678
|
1,656
|
1,710
|
1,828
|
|
営業キャッシュフロー
|
6,684
|
12,402
|
6,387
|
7,089
|
12,772
|
8,983
|
886
|
4,607
|
4,172
|
14,304
|
1,699
|
4,776
|
-
|
29,294
|
-1,418
|
4,115
|
2,157
|
7,421
|
-4,114
|
16,826
|
5,360
|
2,766
|
5,977
|
-4,752
|
|
資本的支出
|
-1,655
|
1,166
|
-4,941
|
-1,442
|
-1,451
|
-496
|
-5,434
|
-5,435
|
-2,882
|
-6,168
|
-2,336
|
-
|
1,510
|
-1,399
|
-6,883
|
-2,249
|
-2,462
|
-4,425
|
-1,995
|
-2,326
|
-1,639
|
-2,044
|
-3,067
|
-1,862
|
|
投資キャッシュフロー
|
-1,837
|
1,186
|
-5,333
|
-2,298
|
-1,851
|
-859
|
-5,352
|
-5,753
|
-3,374
|
-6,613
|
-2,079
|
-
|
-
|
4,599
|
-7,293
|
-10,609
|
-2,985
|
-13,676
|
-1,706
|
-2,785
|
-2,368
|
-2,685
|
-3,759
|
-2,366
|
|
配当金の支払額
|
-1,771
|
-686
|
-1,516
|
46
|
-1,518
|
102
|
-1,624
|
234
|
-1,679
|
730
|
-1,914
|
-
|
-2,364
|
769
|
-2,396
|
-80
|
-2,157
|
-69
|
-2,651
|
-75
|
-2,655
|
-3,035
|
-88
|
-3,048
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-7,740
|
0
|
0
|
-
|
-
|
-
|
7,740
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
|
長期借入れによる収入
|
2,156
|
3,686
|
7,270
|
5,570
|
5,610
|
3,500
|
7,185
|
4,630
|
-
|
8,070
|
3,600
|
-
|
7,596
|
3,800
|
4,300
|
3,000
|
11,222
|
7,800
|
2,800
|
2,478
|
3,600
|
4,129
|
1,127
|
2,500
|
|
長期借入金の返済による支出
|
-4,433
|
-11,964
|
-4,215
|
-4,643
|
-4,945
|
-4,419
|
-4,158
|
-4,368
|
-4,174
|
-5,092
|
-3,952
|
-
|
-11,490
|
-9,779
|
-3,893
|
-4,408
|
-
|
-4,550
|
-3,781
|
-4,806
|
-3,784
|
-3,781
|
-3,677
|
-3,552
|
|
財務キャッシュフロー
|
1,611
|
-13,201
|
9,802
|
8
|
2,725
|
-2,295
|
1,132
|
-10,669
|
-3,710
|
-2,968
|
5,517
|
-
|
-2,147
|
-9,954
|
5,903
|
-6,751
|
-
|
8,248
|
1,815
|
-9,833
|
2,797
|
2,456
|
-8,892
|
-144
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
14,500
|
3,721
|
722
|
2,910
|
-6,614
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
26.5
|
6.3
|
1.2
|
4.9
|
-10.5
|