|
(単位:千ドル)
|
2010/12
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
2025/12
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
33,499
|
34,638
|
35,625
|
38,863
|
45,205
|
56,583
|
59,051
|
59,172
|
60,865
|
63,049
|
64,841
|
|
営業キャッシュフロー
|
86,012
|
174,343
|
131,768
|
150,847
|
110,279
|
171,500
|
135,393
|
162,495
|
287,138
|
301,249
|
489,289
|
308,597
|
309,886
|
330,299
|
417,497
|
388,272
|
|
資本的支出
|
-25,639
|
-29,592
|
-35,252
|
-29,324
|
-43,571
|
-44,135
|
-39,772
|
-64,300
|
-52,872
|
-189,024
|
-61,793
|
-58,856
|
-61,868
|
-61,238
|
-147,178
|
-63,827
|
|
投資キャッシュフロー
|
-35,700
|
-34,114
|
-40,684
|
-31,346
|
-43,527
|
-50,317
|
-39,862
|
-67,608
|
-105,225
|
-190,760
|
-61,560
|
-57,757
|
-59,402
|
-60,642
|
-143,911
|
-59,340
|
|
自己株式の取得による支出
|
-
|
-
|
64,722
|
92,911
|
110,019
|
59,323
|
102,313
|
94,640
|
158,884
|
92,631
|
175,594
|
576,042
|
114,515
|
67,697
|
361,389
|
431,500
|
|
財務キャッシュフロー
|
-112,811
|
-152,065
|
-59,634
|
-104,614
|
-137,038
|
-120,588
|
-94,948
|
-99,076
|
-188,203
|
-109,162
|
-271,212
|
-380,620
|
-209,253
|
-79,825
|
-359,194
|
-432,767
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
249,741
|
248,018
|
269,061
|
270,319
|
324,445
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
11.7
|
11.6
|
11.9
|
11.1
|
12.8
|