|
(単位:千ドル)
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
株式報酬費用
|
486,500
|
55,100
|
55,000
|
53,500
|
55,600
|
68,100
|
68,200
|
69,300
|
39,800
|
76,600
|
75,700
|
69,400
|
67,900
|
73,900
|
72,800
|
72,500
|
72,300
|
85,000
|
86,100
|
87,300
|
76,000
|
95,300
|
83,800
|
82,900
|
78,000
|
90,500
|
92,300
|
85,700
|
67,100
|
77,700
|
78,600
|
77,400
|
|
営業キャッシュフロー
|
61,800
|
111,900
|
128,000
|
123,700
|
63,200
|
128,800
|
149,700
|
186,800
|
53,300
|
145,900
|
200,900
|
170,700
|
115,700
|
219,900
|
231,500
|
162,700
|
141,400
|
209,900
|
251,400
|
194,600
|
139,900
|
187,600
|
255,900
|
200,300
|
175,500
|
230,600
|
274,200
|
213,800
|
153,800
|
260,500
|
302,100
|
235,400
|
|
資本的支出
|
-9,900
|
-9,700
|
-8,000
|
-35,400
|
-29,700
|
-33,700
|
-47,200
|
-25,500
|
-27,800
|
-26,100
|
-13,900
|
-12,300
|
-6,900
|
-3,900
|
-10,000
|
-1,300
|
-10,700
|
-4,000
|
-6,200
|
-12,900
|
-1,900
|
-3,000
|
-9,400
|
-10,000
|
-9,200
|
-5,900
|
-4,100
|
-3,300
|
-100
|
-2,000
|
-8,400
|
-10,500
|
|
投資キャッシュフロー
|
-193,100
|
-304,500
|
-31,400
|
-104,800
|
-173,300
|
-97,200
|
-8,300
|
-41,200
|
-11,700
|
-177,900
|
-2,000
|
-42,000
|
-398,800
|
21,600
|
-182,900
|
35,300
|
101,000
|
-51,900
|
7,500
|
-105,100
|
200,800
|
206,100
|
10,300
|
-22,000
|
113,700
|
63,200
|
153,100
|
113,800
|
35,800
|
12,400
|
17,800
|
45,900
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
64,000
|
75,800
|
37,500
|
220,200
|
431,900
|
150,800
|
181,000
|
294,800
|
259,900
|
189,800
|
171,400
|
174,300
|
175,400
|
154,200
|
104,100
|
106,200
|
279,400
|
260,200
|
348,700
|
353,300
|
499,100
|
410,000
|
389,800
|
415,000
|
|
財務キャッシュフロー
|
365,000
|
34,400
|
-64,400
|
-34,200
|
-51,000
|
-46,400
|
-39,900
|
-39,400
|
-104,300
|
-121,900
|
-81,700
|
-269,800
|
814,600
|
-202,200
|
-243,900
|
-352,300
|
-328,800
|
-246,400
|
-232,500
|
-234,100
|
-241,300
|
-217,300
|
-168,600
|
-172,000
|
-352,700
|
-326,700
|
-431,100
|
523,900
|
-578,500
|
-487,800
|
-323,600
|
-140,800
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210,500
|
153,700
|
258,500
|
293,700
|
224,900
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.7
|
24.6
|
41.3
|
46.3
|
35.4
|