|
(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
|
17,457
|
18,000
|
19,300
|
16,300
|
9,300
|
7,900
|
5,100
|
4,500
|
4,100
|
4,100
|
3,700
|
3,900
|
6,400
|
7,600
|
7,700
|
|
株式報酬費用
|
1,915
|
4,100
|
2,900
|
1,500
|
1,200
|
1,700
|
1,600
|
900
|
5,400
|
4,700
|
2,900
|
4,500
|
3,000
|
2,800
|
7,400
|
|
営業キャッシュフロー
|
18,208
|
75,400
|
46,800
|
-100
|
135,600
|
-33,300
|
57,900
|
9,800
|
70,300
|
68,200
|
49,800
|
50,200
|
112,000
|
50,700
|
77,800
|
|
資本的支出
|
-12,285
|
-12,100
|
-13,700
|
-7,100
|
-11,300
|
-3,300
|
-2,800
|
-4,500
|
-6,900
|
-2,700
|
-3,400
|
-7,400
|
-3,900
|
-3,800
|
-3,100
|
|
投資キャッシュフロー
|
-12,261
|
-12,000
|
-13,400
|
-12,500
|
-34,700
|
-2,700
|
-2,700
|
245,100
|
-6,900
|
-2,700
|
-3,400
|
-7,100
|
-76,200
|
-3,800
|
-7,100
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
3,700
|
13,000
|
109,300
|
261,600
|
134,300
|
62,500
|
27,600
|
30,600
|
38,400
|
40,300
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
200
|
0
|
0
|
9,100
|
0
|
7,200
|
0
|
0
|
-
|
-
|
9,100
|
|
財務キャッシュフロー
|
-673
|
-11,100
|
-2,600
|
-2,300
|
-3,000
|
-4,100
|
-11,500
|
-115,000
|
-259,600
|
-138,800
|
-55,000
|
-29,700
|
-29,700
|
-36,700
|
-47,500
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
46,400
|
42,800
|
108,100
|
46,900
|
74,700
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
4.4
|
3.7
|
8.5
|
3.6
|
5.4
|