Warner Music Group Corp.【WMG】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 4Q12 1Q13 2Q13 3Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 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 1Q26
減価償却費 62,000 61,000 59,000 61,000 78,000 79,000 81,000 83,000 79,000 77,000 77,000 76,000 75,000 75,000 75,000 68,000 63,000 63,000 64,000 61,000 65,000 69,000 71,000 56,000 68,000 69,000 66,000 66,000 71,000 61,000 62,000 67,000 71,000 77,000 79,000 79,000 81,000 89,000 87,000 82,000 84,000 83,000 86,000 79,000 81,000 83,000 80,000 83,000 86,000 90,000 96,000 104,000 99,000
株式報酬費用 - - - 4,000 3,000 0 2,000 3,000 0 -1,000 - - 1,000 - - - - - 9,000 44,000 18,000 9,000 25,000 10,000 12,000 2,000 14,000 22,000 -7,000 167,000 440,000 8,000 - - - - - - - - - - - - - - - - - - - - -
営業キャッシュフロー 102,000 -10,000 135,000 22,000 -52,000 131,000 - 89,000 35,000 107,000 -24,000 104,000 61,000 111,000 35,000 135,000 156,000 70,000 83,000 226,000 136,000 0 - 160,000 92,000 7,000 150,000 151,000 78,000 86,000 123,000 176,000 169,000 150,000 91,000 228,000 129,000 44,000 163,000 406,000 209,000 -6,000 146,000 338,000 293,000 -31,000 188,000 304,000 332,000 69,000 46,000 231,000 440,000
資本的支出 -8,000 -7,000 -6,000 -10,000 -12,000 -18,000 -16,000 -30,000 -24,000 -15,000 -12,000 -12,000 -10,000 -13,000 -8,000 -11,000 -8,000 -10,000 -11,000 -15,000 -16,000 -13,000 -11,000 -34,000 -26,000 -33,000 -23,000 -22,000 -15,000 -13,000 - - -18,000 -20,000 -20,000 - -34,000 -28,000 -35,000 - -21,000 -35,000 -33,000 - -29,000 -26,000 -28,000 -33,000 -36,000 -36,000 -39,000 -28,000 -20,000
投資キャッシュフロー -22,000 -15,000 -14,000 -47,000 -26,000 -49,000 - -63,000 -37,000 -22,000 -20,000 -16,000 -18,000 23,000 -4,000 -9,000 -12,000 0 6,000 -120,000 -6,000 -22,000 - -46,000 -238,000 -55,000 -47,000 -36,000 -32,000 -19,000 -36,000 -132,000 -343,000 -61,000 -162,000 -72,000 -624,000 -25,000 -114,000 -61,000 -10,000 -41,000 -53,000 -196,000 -92,000 -33,000 -76,000 -110,000 -81,000 -121,000 -71,000 -67,000 -52,000
配当金の支払額 - - - - - - - - - - - - - - - - - - 0 30,000 - - 300,000 500,000 - - 32,000 30,750 206,000 38,000 37,000 63,000 62,000 63,000 62,000 78,000 78,000 78,000 79,000 83,000 84,000 83,000 84,000 89,000 89,000 89,000 89,000 94,000 94,000 95,000 94,000 100,000 100,000
自己株式の取得による支出 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 2,000 0 1,000 13,000 26,000
長期借入れによる収入 - - - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
長期借入金の返済による支出 - - - - - - - - 3,000 3,000 4,000 3,000 3,000 3,000 4,000 299,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
財務キャッシュフロー -1,000 -86,000 -11,000 -163,000 54,000 -59,000 - -6,000 -3,000 -6,000 -6,000 -4,000 -6,000 -94,000 -5,000 -111,000 -38,000 -55,000 -4,000 -31,000 -3,000 -146,000 - -502,000 182,000 -31,000 -32,000 -31,000 -207,000 -38,000 -43,000 -28,000 178,000 -64,000 -79,000 -96,000 448,000 -85,000 -83,000 -92,000 -70,000 -73,000 -90,000 -92,000 -93,000 -97,000 -90,000 -116,000 -127,000 -121,000 -96,000 -153,000 -159,000
フリーキャッシュフロー - - - - - - - 296,000 33,000 7,000 203,000 420,000
FCFマージン(%) - - - - - - - 17.8 2.2 0.4 10.9 22.8