|
(単位:千ドル)
|
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
|
9,026
|
7,912
|
11,090
|
13,721
|
7,640
|
7,116
|
8,997
|
8,046
|
10,370
|
11,653
|
11,442
|
10,552
|
4,104
|
5,688
|
6,626
|
|
営業キャッシュフロー
|
84,119
|
78,724
|
85,734
|
82,137
|
72,751
|
89,273
|
88,305
|
135,263
|
107,632
|
105,699
|
165,046
|
151,413
|
150,759
|
129,463
|
187,540
|
|
資本的支出
|
-8,320
|
-10,182
|
-9,635
|
-10,980
|
-4,887
|
-7,061
|
-10,378
|
-9,599
|
-17,380
|
-7,615
|
-10,639
|
-11,207
|
-22,034
|
-15,546
|
-16,089
|
|
投資キャッシュフロー
|
-79,957
|
-171,382
|
-307,280
|
-164,055
|
-142,433
|
493,774
|
-52,797
|
-347,748
|
122,942
|
-483,138
|
-565,305
|
-588,788
|
-574,273
|
-121,723
|
-388,226
|
|
配当金の支払額
|
12,558
|
18,759
|
22,344
|
26,174
|
25,089
|
24,907
|
30,513
|
34,849
|
39,394
|
43,000
|
43,611
|
44,578
|
50,814
|
52,602
|
55,489
|
|
自己株式の取得による支出
|
9
|
36,242
|
33,439
|
30,956
|
25,383
|
864
|
1,458
|
26,189
|
6,259
|
20,900
|
31,301
|
15,598
|
14,965
|
12,630
|
35,792
|
|
長期借入れによる収入
|
29,600
|
100,000
|
0
|
5,000
|
0
|
0
|
-
|
98,026
|
50,000
|
-
|
-
|
-
|
-
|
127,000
|
-
|
|
財務キャッシュフロー
|
4,458
|
117,162
|
196,003
|
79,017
|
64,596
|
-536,822
|
-43,893
|
204,140
|
-207,665
|
612,164
|
439,050
|
196,247
|
416,263
|
-21,324
|
247,639
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
154,407
|
140,206
|
128,725
|
113,917
|
171,451
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
52.5
|
42.5
|
24.3
|
19.0
|
27.1
|