AptarGroup, Inc.【ATR】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25
減価償却費 32,483 32,403 34,082 33,605 34,914 33,505 32,219 - 32,597 35,248 36,623 36,171 38,614 37,222 37,949 37,247 38,466 38,158 38,347 34,060 34,165 35,439 35,229 35,887 40,390 39,667 38,858 37,331 37,242 40,087 38,434 41,175 40,101 41,857 48,614 47,489 47,867 49,218 49,978 50,806 56,429 55,179 57,886 57,438 57,790 59,280 60,345 58,665 58,552 57,601 58,888 59,259 62,267 62,686 64,381 64,349 64,968 67,015 67,452 65,647 - - -
株式報酬費用 - 1,620 1,397 7,722 1,692 2,746 1,593 5,774 2,915 2,084 1,922 6,534 2,790 2,214 2,190 8,396 3,662 2,967 2,946 8,803 5,180 3,313 3,316 10,104 4,301 3,418 2,001 7,748 3,971 3,286 3,919 7,511 3,392 3,926 4,732 6,565 6,413 5,097 5,818 9,141 8,462 8,588 7,957 11,489 10,316 7,915 9,150 13,362 8,774 9,805 8,996 15,042 10,391 10,651 5,209 18,276 9,277 10,409 9,688 19,193 8,015 9,564 7,169
営業キャッシュフロー - 83,563 83,330 -4,148 69,655 - 76,267 13,658 70,507 113,353 116,374 26,109 83,499 84,913 90,915 32,046 77,582 90,332 114,591 39,075 101,102 91,186 93,152 11,877 74,184 118,253 122,879 40,973 - 116,240 59,567 51,019 103,490 55,076 104,043 77,636 143,504 159,241 134,076 85,033 142,653 153,741 188,726 72,185 103,396 83,792 104,070 92,077 84,577 129,695 172,268 98,304 83,897 173,401 219,637 92,333 143,579 229,262 178,239 82,742 125,958 177,606 183,693
資本的支出 - -27,219 -31,761 -25,137 -53,806 -47,767 -52,982 -42,496 -52,855 -37,665 -41,037 -34,832 -36,909 -38,609 -41,160 -42,914 -44,154 -38,397 -36,475 -26,885 -33,421 -45,922 -43,095 -24,218 -32,724 -35,424 -36,620 -34,848 -31,857 -54,098 -35,821 -40,019 -51,734 -53,568 -65,931 -51,742 -73,032 -62,067 -55,435 -61,625 -61,361 -50,379 -72,589 -63,884 -73,155 -79,650 -91,246 -73,058 -74,204 -78,869 -84,296 -77,825 -77,187 -76,187 -81,143 -75,661 -68,205 -66,550 -66,065 -56,862 -63,425 -63,313 -86,819
投資キャッシュフロー - -26,655 -31,927 -24,531 -51,829 - -70,946 -41,984 -52,322 -224,392 -40,761 -32,670 -36,297 -39,348 -48,805 -40,536 -44,408 -42,339 -31,917 -24,894 -101,027 -45,202 -5,107 -198,679 -32,486 -34,366 -34,971 -38,414 - -118,831 -35,638 -26,456 -64,230 -577,994 -66,781 -39,103 -118,055 -66,840 -112,270 -88,085 -229,042 -60,765 -74,086 -63,916 -73,172 -206,343 -113,808 -68,421 -70,704 -83,275 -73,242 -89,181 -74,428 -75,728 -85,126 -76,572 -68,414 -80,670 -171,065 -56,632 -69,438 -89,049 -116,307
自己株式の取得による支出 - 25,823 27,688 9,584 31,242 38,814 22,955 10,096 0 30,800 38,897 10,768 33,820 35,634 38,591 12,999 39,885 37,633 250,000 - - - - - - - - - - 45,542 48,270 3,905 0 0 0 15,000 4,096 35,777 31,624 - - - - - - - 49,750 15,983 37,105 19,241 19,797 19,729 9,310 8,263 10,250 12,076 5,058 14,169 37,335 80,000 70,000 40,005 175,000
長期借入れによる収入 - - 99,829 1,402 - - - - - 124,490 -29 - - - - - - - 250,704 225,000 887 -60 -16,591 101 -23 5,872 13 - - 622,990 103 2,524 2,093 5,475 3,069 10,446 0 78 -1 - - 0 3,536 2,053 5,835 3,772 43 402,153 91 4,306 5,471 210 51 -4 146 26 3,036 165,552 -33 124 761 319 599,002
長期借入金の返済による支出 - 1,727 881 - - 982 1,148 761 - - - 585 952 23,954 -165 293 15 - - 791 748 -1,203 645 1,047 1,296 51,169 1,802 2,268 2,459 109 160,962 3,855 1,548 61,623 5,264 3,227 3,319 58,378 2,352 2,386 1,681 58,985 1,683 4,337 2,664 59,025 2,819 2,795 77,658 181,792 2,840 2,888 13,450 100,951 8,520 101,320 1,857 269,216 1,454 4,552 28,398 3,540 130,072
財務キャッシュフロー - -3,474 1,533 15,625 -63,284 - 20,183 -32,368 -31,894 -22,571 -12,550 8,354 -90,475 1,570 13,417 15,012 -2,984 -16,993 -13,995 933 -6,857 -4,037 -23,105 71,547 -56,896 -15,455 -30,805 -185,981 - 663,643 -332,475 1,625 -53,934 102,582 -65,145 -90,788 59,013 -114,383 -50,977 174,303 -82,963 -118,074 -46,989 -45,015 -398 -53,460 17,355 211,919 -130,534 -161,490 -81,991 -24,833 -10,991 -58,186 -77,544 -35,752 -53,257 -48,641 -87,694 -134,777 -27,265 7,815 76,756
フリーキャッシュフロー - - - 112,174 25,880 62,533 114,293 96,874
FCFマージン(%) - - - - 13.2 2.9 6.5 11.9 10.1