|
(単位:千ドル)
|
2010/12
|
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
|
-
|
168,555
|
170,132
|
179,455
|
176,169
|
159,363
|
163,146
|
161,863
|
164,461
|
166,230
|
167,037
|
163,991
|
184,373
|
210,645
|
224,738
|
|
営業キャッシュフロー
|
545,264
|
287,489
|
292,070
|
297,037
|
245,331
|
295,967
|
368,777
|
258,506
|
296,444
|
314,938
|
457,104
|
484,288
|
365,703
|
173,702
|
184,308
|
|
資本的支出
|
-145,413
|
-150,291
|
-153,077
|
-156,974
|
-147,142
|
-134,635
|
-170,432
|
-229,899
|
-156,641
|
-123,599
|
-218,372
|
-325,308
|
-329,410
|
-320,079
|
-273,293
|
|
投資キャッシュフロー
|
-131,512
|
-269,124
|
-370,805
|
-348,252
|
-297,376
|
-148,641
|
-34,807
|
269,429
|
-194,958
|
-192,084
|
-230,483
|
-528,931
|
-72,851
|
-512,462
|
-257,931
|
|
自己株式の取得による支出
|
275,000
|
150,000
|
0
|
0
|
-
|
23,159
|
39,944
|
0
|
-
|
-
|
-
|
82,972
|
78,684
|
50,406
|
12,528
|
|
長期借入れによる収入
|
275,000
|
150,000
|
0
|
0
|
-
|
-
|
-
|
600,000
|
-
|
-
|
-
|
-
|
750,000
|
-
|
-
|
|
財務キャッシュフロー
|
-75,526
|
-71,835
|
16,569
|
27,729
|
-49,828
|
-142,002
|
-77,198
|
-575,932
|
-90,025
|
-209,382
|
-58,814
|
-101,023
|
61,061
|
-35,403
|
-19,663
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
238,732
|
158,980
|
36,293
|
-146,377
|
-88,985
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
7.4
|
4.5
|
1.1
|
-5.0
|
-2.9
|