|
(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
|
14,400
|
11,500
|
20,400
|
29,100
|
35,200
|
38,100
|
50,400
|
49,600
|
47,600
|
46,000
|
42,700
|
40,100
|
39,300
|
43,500
|
43,600
|
|
株式報酬費用
|
3,100
|
3,100
|
2,500
|
2,600
|
3,700
|
3,300
|
4,100
|
4,900
|
6,600
|
5,800
|
4,400
|
6,700
|
8,000
|
8,500
|
8,100
|
|
営業キャッシュフロー
|
34,700
|
61,300
|
61,300
|
106,300
|
117,700
|
104,500
|
82,700
|
104,900
|
161,600
|
145,900
|
93,200
|
81,700
|
207,300
|
184,500
|
138,300
|
|
資本的支出
|
-7,000
|
-8,800
|
-11,100
|
-13,500
|
-17,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-10,700
|
-70,300
|
-116,100
|
-119,000
|
15,000
|
-209,100
|
-29,600
|
-35,500
|
-31,000
|
-29,700
|
-36,200
|
-42,100
|
-111,800
|
-62,000
|
-75,100
|
|
配当金の支払額
|
0
|
46,700
|
12,000
|
13,400
|
14,900
|
15,900
|
18,600
|
21,700
|
25,000
|
25,600
|
28,800
|
31,700
|
35,100
|
38,800
|
42,400
|
|
自己株式の取得による支出
|
28,100
|
1,400
|
3,700
|
6,900
|
15,300
|
8,400
|
1,100
|
1,400
|
2,400
|
2,100
|
800
|
5,900
|
1,100
|
700
|
23,900
|
|
財務キャッシュフロー
|
-55,000
|
-44,700
|
112,800
|
-24,300
|
-36,300
|
70,500
|
-66,400
|
-36,200
|
-177,900
|
-86,800
|
-20,000
|
-33,700
|
-39,000
|
-35,300
|
-63,900
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|