|
(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
|
-
|
-
|
-
|
-
|
8,624
|
9,084
|
10,208
|
14,045
|
12,111
|
12,084
|
11,421
|
11,105
|
10,577
|
10,459
|
10,610
|
|
株式報酬費用
|
261
|
511
|
911
|
1,086
|
1,395
|
1,541
|
1,815
|
2,317
|
2,388
|
3,020
|
3,020
|
3,221
|
3,552
|
3,523
|
3,046
|
|
営業キャッシュフロー
|
73,582
|
69,568
|
59,506
|
56,034
|
72,981
|
86,725
|
91,730
|
122,402
|
80,606
|
90,520
|
156,104
|
226,517
|
79,864
|
101,849
|
93,817
|
|
資本的支出
|
-3,915
|
-3,109
|
-5,662
|
-5,162
|
-3,765
|
-6,549
|
-9,633
|
-13,444
|
-15,883
|
-11,435
|
-8,365
|
-9,301
|
-6,904
|
-11,162
|
-20,338
|
|
投資キャッシュフロー
|
-341,348
|
137,160
|
-367,803
|
-67,290
|
-384,409
|
-384,404
|
172,737
|
261,904
|
-566,830
|
-223,735
|
-194,008
|
-634,779
|
-327,073
|
-382,856
|
-34,221
|
|
自己株式の取得による支出
|
0
|
7,416
|
1,899
|
0
|
0
|
10,199
|
0
|
47,193
|
2,181
|
30,989
|
34,148
|
33,708
|
44,803
|
1,505
|
23,182
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
98,060
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
231,931
|
-99,336
|
212,098
|
41,480
|
307,748
|
386,358
|
-235,429
|
-462,279
|
476,202
|
130,926
|
131,249
|
405,761
|
608,467
|
146,658
|
-95,971
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
147,739
|
217,216
|
72,960
|
90,687
|
73,479
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
68.4
|
85.9
|
20.3
|
21.9
|
18.2
|