|
(単位:千ドル)
|
2010/12
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2017/1
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
2025/12
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,561
|
28,852
|
|
株式報酬費用
|
7,159
|
7,432
|
7,917
|
8,412
|
11,051
|
11,103
|
9,363
|
7,744
|
13,876
|
9,769
|
9,113
|
13,943
|
9,687
|
13,907
|
7,591
|
7,256
|
|
営業キャッシュフロー
|
41,973
|
30,589
|
52,323
|
86,068
|
47,525
|
72,072
|
261,754
|
99,851
|
125,692
|
93,531
|
152,531
|
20,440
|
120,503
|
34,754
|
-17,058
|
-58,042
|
|
資本的支出
|
-7,050
|
-9,707
|
-17,826
|
-13,003
|
-16,918
|
-18,394
|
-29,042
|
-21,958
|
-17,054
|
-28,119
|
-27,066
|
-35,006
|
-30,626
|
-31,276
|
-24,151
|
-15,678
|
|
投資キャッシュフロー
|
-3,403
|
-26,938
|
-26,151
|
-125,265
|
-318,437
|
-105,026
|
-143,216
|
-30,897
|
-20,515
|
-21,631
|
-34,411
|
-16,220
|
-20,945
|
-32,322
|
-2,453
|
-16,062
|
|
自己株式の取得による支出
|
0
|
56,932
|
4,386
|
0
|
0
|
-
|
5,748
|
36,680
|
34,818
|
38,826
|
52,346
|
16,678
|
60,939
|
34,178
|
21,293
|
-
|
|
財務キャッシュフロー
|
-767
|
-57,215
|
-6,173
|
32,368
|
169,782
|
42,786
|
-115,121
|
-75,335
|
-75,016
|
-82,915
|
-92,502
|
-19,126
|
-64,692
|
-37,583
|
-17,087
|
57,143
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-14,566
|
89,877
|
3,478
|
-41,209
|
-73,720
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-0.7
|
4.0
|
0.2
|
-2.6
|
-4.6
|