|
(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
|
7,284
|
5,638
|
5,825
|
6,377
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
10,372
|
8,338
|
7,325
|
9,671
|
14,528
|
15,934
|
16,229
|
19,864
|
31,841
|
33,355
|
43,259
|
59,361
|
71,571
|
93,206
|
111,263
|
|
営業キャッシュフロー
|
55,824
|
75,271
|
89,387
|
94,162
|
120,153
|
139,346
|
164,066
|
137,349
|
146,908
|
140,885
|
185,183
|
179,630
|
246,218
|
295,003
|
389,470
|
|
資本的支出
|
-5,074
|
-7,873
|
-4,740
|
-9,415
|
-11,492
|
-6,843
|
-6,199
|
-7,306
|
-15,193
|
-2,730
|
-4,016
|
-6,587
|
-4,730
|
-8,675
|
-15,457
|
|
投資キャッシュフロー
|
-4,609
|
-7,009
|
-7,805
|
-12,667
|
-13,543
|
3,358
|
-5,770
|
-9,838
|
-13,754
|
-2,730
|
-4,016
|
-6,587
|
-4,730
|
-8,675
|
-15,457
|
|
自己株式の取得による支出
|
133,144
|
103,155
|
64,199
|
99,204
|
112,138
|
167,933
|
131,707
|
149,322
|
121,487
|
43,561
|
120,418
|
204,460
|
196,047
|
286,366
|
315,162
|
|
財務キャッシュフロー
|
-77,949
|
-63,542
|
-51,808
|
-89,071
|
-102,274
|
-162,701
|
-131,707
|
-149,322
|
-121,487
|
-43,561
|
-120,418
|
-204,460
|
-196,047
|
-286,366
|
-315,162
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
181,167
|
173,043
|
241,488
|
286,328
|
374,013
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
27.3
|
22.6
|
26.0
|
27.5
|
34.6
|