|
(単位:千ドル)
|
2010/12
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
2025/12
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
73,000
|
74,000
|
73,000
|
68,000
|
|
株式報酬費用
|
46,824
|
36,757
|
37,400
|
42,909
|
48,232
|
61,053
|
40,086
|
40,669
|
43,029
|
21,882
|
31,971
|
19,000
|
48,000
|
31,000
|
30,000
|
|
営業キャッシュフロー
|
550,914
|
889,769
|
628,378
|
788,906
|
642,574
|
849,132
|
705,919
|
601,971
|
162,164
|
185,884
|
25,332
|
31,000
|
212,000
|
828,000
|
-387,000
|
|
資本的支出
|
-265,410
|
-338,167
|
-254,747
|
-288,487
|
-324,704
|
-240,220
|
-235,904
|
-283,107
|
-210,998
|
-113,442
|
-75,073
|
-75,000
|
-106,000
|
-164,000
|
-50,000
|
|
投資キャッシュフロー
|
218,430
|
-436,424
|
-38,347
|
-234,610
|
-199,115
|
-66,507
|
-741,351
|
-484,278
|
1,383
|
-41,562
|
-121,869
|
-78,000
|
-277,000
|
-333,000
|
437,000
|
|
自己株式の取得による支出
|
175,058
|
639,556
|
389,233
|
200,052
|
906,083
|
509,658
|
9,718
|
-
|
50,022
|
-
|
-
|
-
|
-
|
125,000
|
754,000
|
|
財務キャッシュフロー
|
-389,872
|
-395,825
|
-616,626
|
-369,569
|
-666,416
|
-728,230
|
-10,350
|
-215,502
|
-140,491
|
48,446
|
122,252
|
315,000
|
127,000
|
-116,000
|
-797,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
-49,741
|
-44,000
|
106,000
|
664,000
|
-437,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
-0.4
|
-0.3
|
0.7
|
4.1
|
-2.8
|