|
(単位:千ドル)
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
減価償却費
|
55,000
|
54,600
|
53,700
|
56,100
|
56,200
|
55,100
|
54,900
|
54,700
|
53,600
|
55,800
|
56,900
|
54,700
|
55,100
|
55,800
|
53,200
|
54,500
|
54,000
|
54,000
|
54,600
|
54,500
|
53,700
|
52,200
|
|
株式報酬費用
|
1,600
|
1,600
|
2,300
|
2,600
|
3,800
|
4,100
|
2,900
|
5,700
|
4,900
|
6,300
|
6,500
|
5,700
|
24,100
|
3,500
|
7,200
|
9,500
|
6,800
|
3,300
|
8,600
|
5,200
|
6,400
|
6,100
|
|
営業キャッシュフロー
|
-26,500
|
-
|
-
|
-47,700
|
-
|
-
|
31,100
|
-
|
-
|
-24,000
|
-
|
-
|
-105,400
|
-
|
-
|
52,500
|
-
|
-
|
-21,000
|
-
|
-
|
7,300
|
|
資本的支出
|
-55,900
|
-
|
-
|
-21,300
|
-
|
-
|
-12,100
|
-
|
-
|
-18,100
|
-
|
-
|
-17,400
|
-
|
-
|
-11,800
|
-
|
-
|
-16,000
|
-
|
-
|
-17,500
|
|
投資キャッシュフロー
|
-69,400
|
-
|
-
|
-31,700
|
-
|
-
|
-24,600
|
-
|
-
|
-29,200
|
-
|
-
|
-25,000
|
-
|
-
|
-29,900
|
-
|
-
|
-19,500
|
-
|
-
|
-31,000
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175,200
|
-
|
-
|
-
|
-
|
-
|
50,300
|
-
|
-
|
13,000
|
|
長期借入れによる収入
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
920,100
|
-
|
-
|
12,700
|
-
|
-
|
6,200
|
-
|
-
|
5,500
|
-
|
-
|
5,300
|
-
|
-
|
4,900
|
-
|
-
|
104,900
|
-
|
-
|
4,700
|
|
財務キャッシュフロー
|
-145,000
|
-
|
-
|
-13,100
|
-
|
-
|
-2,900
|
-
|
-
|
-15,100
|
-
|
-
|
-115,800
|
-
|
-
|
-2,100
|
-
|
-
|
-148,900
|
-
|
-
|
-24,600
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|