|
(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
|
|
株式報酬費用
|
742
|
1,300
|
553
|
1,979
|
429
|
4,174
|
3,069
|
5,786
|
8,680
|
2,914
|
5,150
|
10,853
|
13,674
|
14,786
|
20,250
|
|
営業キャッシュフロー
|
80,375
|
88,792
|
106,718
|
97,679
|
92,749
|
96,854
|
220,357
|
243,429
|
231,596
|
222,264
|
223,304
|
469,305
|
416,142
|
539,958
|
585,942
|
|
資本的支出
|
-28,974
|
-21,841
|
-26,672
|
-23,954
|
-21,073
|
-33,863
|
-37,135
|
-35,677
|
-44,311
|
-37,543
|
-42,022
|
-35,586
|
-60,148
|
-68,245
|
-54,906
|
|
投資キャッシュフロー
|
-22,104
|
-159,904
|
-140,726
|
-85,366
|
-71,676
|
-25,967
|
1,397
|
-159,247
|
-137,053
|
-20,352
|
-744,637
|
-336,443
|
-462,332
|
-441,591
|
-828,045
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
19,808
|
36,836
|
40,853
|
44,000
|
44,800
|
47,500
|
59,600
|
61,900
|
65,800
|
70,900
|
|
自己株式の取得による支出
|
55,308
|
61,275
|
38,692
|
43,947
|
39,974
|
0
|
91,740
|
273,660
|
116,105
|
106,970
|
49,610
|
157,864
|
114,378
|
85,000
|
115,849
|
|
財務キャッシュフロー
|
-52,593
|
49,525
|
54,644
|
-9,098
|
9,127
|
-58,713
|
-197,506
|
-127,061
|
-120,806
|
-186,502
|
576,993
|
-139,273
|
51,313
|
-38,193
|
176,408
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
181,282
|
433,719
|
355,994
|
471,713
|
531,036
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
10.7
|
15.9
|
11.3
|
13.9
|
14.5
|