|
(単位:千ドル)
|
2Q17
|
3Q17
|
4Q17
|
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
|
|
減価償却費
|
9,400
|
14,800
|
22,300
|
15,400
|
15,800
|
20,800
|
17,800
|
15,000
|
15,300
|
15,200
|
17,100
|
15,000
|
11,000
|
11,600
|
11,600
|
10,600
|
10,100
|
9,800
|
10,200
|
9,500
|
7,700
|
7,100
|
7,400
|
6,100
|
6,100
|
5,800
|
4,900
|
5,100
|
5,300
|
5,500
|
8,600
|
8,500
|
8,500
|
9,400
|
9,900
|
|
株式報酬費用
|
47,300
|
50,900
|
36,200
|
40,000
|
55,200
|
61,100
|
32,300
|
48,400
|
49,200
|
42,200
|
44,500
|
33,600
|
49,100
|
42,700
|
44,700
|
53,500
|
49,800
|
35,000
|
42,700
|
51,400
|
40,700
|
41,100
|
47,500
|
55,500
|
37,600
|
32,600
|
17,600
|
17,500
|
15,700
|
18,100
|
20,400
|
18,700
|
18,200
|
21,700
|
21,500
|
|
営業キャッシュフロー
|
-
|
156,600
|
225,900
|
61,700
|
119,200
|
246,600
|
243,300
|
-34,700
|
117,700
|
173,200
|
207,000
|
37,900
|
204,600
|
183,000
|
220,200
|
25,800
|
269,000
|
319,400
|
281,200
|
-57,500
|
162,900
|
221,900
|
146,000
|
-108,200
|
171,400
|
216,900
|
161,500
|
-5,000
|
223,800
|
228,500
|
247,300
|
2,800
|
135,200
|
258,800
|
322,700
|
|
資本的支出
|
-
|
-700
|
-
|
-6,500
|
-4,800
|
-6,300
|
-11,500
|
-7,500
|
-7,300
|
-8,400
|
-14,600
|
-8,200
|
-4,200
|
-4,100
|
-1,300
|
-1,600
|
500
|
-4,800
|
-4,500
|
-2,900
|
-4,600
|
-2,800
|
-7,300
|
-2,000
|
-4,500
|
-1,900
|
-2,400
|
-1,800
|
-1,900
|
-2,600
|
-3,800
|
-1,900
|
-2,000
|
-2,400
|
-2,300
|
|
投資キャッシュフロー
|
-
|
-45,300
|
500
|
11,600
|
44,400
|
31,900
|
13,000
|
51,300
|
-39,800
|
-36,100
|
-364,700
|
41,800
|
-166,800
|
135,000
|
119,400
|
23,400
|
-66,300
|
-222,900
|
-17,500
|
-16,900
|
76,100
|
51,800
|
-52,500
|
-235,100
|
-23,000
|
16,000
|
-86,800
|
-54,300
|
-60,400
|
-215,000
|
44,300
|
-227,300
|
-290,800
|
39,400
|
17,700
|
|
自己株式の取得による支出
|
-
|
5,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,300
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
42,300
|
81,600
|
300
|
13,400
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
-93,300
|
-133,600
|
-208,200
|
-98,400
|
-182,400
|
-127,800
|
-198,300
|
-77,200
|
-107,500
|
176,000
|
-46,000
|
37,400
|
-291,200
|
-191,200
|
-322,500
|
-62,000
|
-112,900
|
-90,700
|
-214,800
|
-135,900
|
-64,500
|
-3,900
|
13,800
|
1,900
|
-91,500
|
-76,100
|
-179,200
|
-50,900
|
424,600
|
-518,900
|
79,600
|
-67,700
|
-163,200
|
-87,800
|
|
フリーキャッシュフロー
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
243,500
|
900
|
133,200
|
256,400
|
320,400
|
|
FCFマージン(%)
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.4
|
0.1
|
21.0
|
36.6
|
28.0
|