|
(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
|
-
|
3,074
|
2,794
|
2,485
|
2,386
|
2,288
|
2,306
|
2,423
|
2,462
|
2,798
|
3,152
|
4,085
|
4,485
|
5,591
|
6,147
|
|
株式報酬費用
|
951
|
291
|
167
|
295
|
613
|
657
|
1,181
|
2,300
|
2,500
|
2,100
|
1,435
|
2,960
|
3,603
|
3,914
|
5,550
|
|
営業キャッシュフロー
|
29,303
|
43,303
|
35,256
|
-6,307
|
21,137
|
27,255
|
37,105
|
54,907
|
52,637
|
25,987
|
31,047
|
97,344
|
116,401
|
131,533
|
122,264
|
|
資本的支出
|
-800
|
-1,049
|
-1,798
|
-1,097
|
-1,280
|
-1,986
|
-1,055
|
-1,895
|
-4,377
|
-3,921
|
-2,033
|
-4,332
|
-12,376
|
-10,787
|
-4,505
|
|
投資キャッシュフロー
|
95,942
|
-59,094
|
9,581
|
-66,133
|
-32,196
|
-123,072
|
-132,487
|
-25,841
|
42,212
|
-103,808
|
132,918
|
-432,778
|
161,555
|
322,701
|
159,819
|
|
配当金の支払額
|
-
|
-
|
-
|
12,390
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
49
|
63
|
278
|
46
|
117
|
254
|
236
|
505
|
666
|
5,922
|
10,417
|
455
|
605
|
1,048
|
7,412
|
|
財務キャッシュフロー
|
-173,054
|
93,349
|
-125,684
|
68,977
|
7,200
|
102,813
|
103,881
|
-29,664
|
-99,452
|
357,092
|
258,239
|
-301,496
|
-292,988
|
-455,050
|
-257,387
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
29,014
|
93,012
|
104,025
|
120,746
|
117,759
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
27.6
|
43.0
|
35.6
|
40.5
|
33.2
|