C.H. Robinson Worldwide, Inc.【CHRW】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 1Q10 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
株式報酬費用 4,664 7,717 10,187 14,479 12,510 10,099 9,465 6,527 9,766 6,793 4,518 38,304 5,115 4,770 971 -1,762 4,793 11,630 17,138 14,300 15,336 15,683 12,493 14,149 15,179 10,606 4,841 6,939 12,318 4,524 7,667 17,296 18,134 26,570 23,771 19,316 17,123 14,684 8,850 -1,574 11,397 10,954 10,776 10,868 23,989 29,161 40,812 36,015 24,606 27,929 25,811 12,331 15,607 6,035 15,667 20,860 22,673 19,572 22,004 20,341 23,146 20,882 18,746 17,296
営業キャッシュフロー 3,925 5,948 127,263 207,643 52,613 26,241 214,701 136,157 77,084 32,944 157,128 193,186 -58,050 116,321 124,658 164,848 14,440 113,928 176,954 208,104 100,395 150,801 213,247 253,893 104,150 143,111 129,567 152,580 92,696 57,315 68,338 165,652 200,570 107,900 220,413 264,013 256,931 199,595 167,332 211,561 58,499 447,144 -168,594 162,142 -56,692 149,290 -73,498 75,855 -13,928 265,257 625,460 773,382 254,544 224,832 205,239 47,331 -33,323 166,422 108,055 267,930 106,531 227,128 275,446 305,414
資本的支出 -4,368 -3,620 -6,012 -3,718 -5,663 -6,070 -5,669 -18,530 -9,888 -7,515 -10,693 -8,000 -8,745 -9,571 -9,545 -12,493 -11,124 -3,736 -4,431 -3,073 -3,895 -7,647 -7,775 -8,798 -13,121 -20,362 -22,642 -17,327 -13,537 -10,568 -8,027 -7,990 -11,719 -8,850 -15,225 -9,206 -8,619 -8,155 -9,887 -9,629 -7,841 -3,780 -5,825 -5,687 -5,435 -7,421 -13,647 -7,694 -10,046 -26,735 -13,938 -11,196 -11,371 -10,308 -4,210 -4,100 -8,620 -6,618 -4,739 -2,676 -3,348 -7,292 -5,975 -3,013
投資キャッシュフロー -6,453 -9,081 6,285 17,847 -1,285 -9,184 -4,140 -23,704 -13,816 -10,962 -13,907 -320,381 -10,134 6,790 -11,545 -13,970 -12,327 -6,229 -6,152 -364,188 -15,959 -13,040 -10,997 -14,450 -18,595 -25,786 -247,668 -20,939 -18,444 -17,401 -58,815 -12,874 -16,189 -16,755 -19,563 -20,301 -58,000 -31,935 -3,571 -19,523 -238,320 -4,424 -15,222 -13,748 -13,506 -31,080 -22,728 -18,358 -23,979 17,784 -31,251 -27,472 -26,950 -24,351 -15,350 -16,136 -22,474 -19,337 -17,288 -15,189 11,655 -20,159 -18,620 -27,546
配当金の支払額 42,409 42,227 42,073 42,193 48,851 48,711 48,756 48,379 54,725 54,426 54,122 112,080 56,473 56,558 54,099 53,127 52,420 52,489 52,681 57,418 57,335 57,182 56,931 64,167 63,888 63,632 63,609 54,301 64,597 64,209 63,959 65,457 65,382 65,177 64,599 70,061 69,742 69,268 68,855 69,921 69,871 67,233 70,324 2,528 70,030 69,726 69,170 68,395 72,855 72,413 70,990 69,059 73,435 72,760 72,747 72,627 74,580 72,703 72,973 74,516 77,490 74,865 74,698 74,323
自己株式の取得による支出 68,201 20,940 20,913 41,003 45,500 18,999 96,999 79,436 65,490 39,993 61,621 77,963 44,980 51,452 566,938 93,935 2,000 46,869 76,294 38,878 37,930 51,993 71,192 68,748 21,249 23,999 63,837 63,840 28,999 41,495 59,497 55,494 47,700 71,797 82,597 98,897 67,624 105,998 67,681 68,141 68,563 0 0 108,951 130,204 132,700 165,897 152,955 161,279 329,420 532,879 436,322 31,182 31,572 1,130 0 - - - - 47,700 81,067 111,490 114,395
長期借入れによる収入 - - - - - - - - - - - - - - - 0 - - - - - - - - - - - - - - 0 0 - - 0 0 - - 456,000 369,000 - - - - - - - - 200,000 0 0 0 - - - - - - - - - - - 605,000
長期借入金の返済による支出 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 457,000 487,000 - - - - - - - 0 - - - - - - - - - - - 0 - - - 699,000
財務キャッシュフロー -102,865 -57,706 -53,463 -75,100 -89,476 -60,934 -142,241 -122,447 -125,330 -90,547 -112,590 64,129 18,627 -129,867 -134,914 -118,750 -21,431 -106,020 -181,043 164,857 -67,833 -105,899 -224,477 -209,532 -76,590 -87,075 135,441 -99,076 -96,728 -384 5,880 -110,902 -170,676 -120,415 -204,328 -159,758 -134,793 -255,567 -126,718 -134,175 37,040 -380,378 68,354 -165,683 46,763 -164,870 128,018 -2,338 21,770 -278,947 -636,841 -725,528 -205,992 -226,126 -219,401 -66,314 34,695 -154,760 -64,179 -231,855 -146,211 -186,474 -275,531 -254,532
フリーキャッシュフロー 265,254 103,183 219,836 269,471 302,401
FCFマージン(%) 6.3 2.5 5.3 6.5 7.7