Compass Minerals International, Inc.【CMP】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 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 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25 1Q26
減価償却費 - - - - - 15,700 15,800 15,700 17,300 17,300 18,100 18,000 19,600 18,400 18,800 20,000 20,800 19,100 19,100 19,600 20,500 19,900 21,000 21,800 27,600 28,400 28,000 32,700 33,100 34,300 35,300 34,000 33,300 35,000 33,900 33,900 35,100 33,100 34,900 35,600 34,300 34,600 30,100 28,300 27,900 27,000 30,500 23,900 24,500 24,300 25,900 25,500 26,800 26,100 26,600 26,800 26,500 23,200 26,700 26,400
株式報酬費用 1,200 1,700 1,600 1,500 1,700 1,700 1,900 1,800 3,100 1,500 1,100 1,500 1,000 1,200 1,500 1,000 1,200 1,600 1,700 1,600 1,200 1,100 1,500 1,200 1,100 1,300 1,200 1,300 1,200 1,100 1,600 900 4,200 1,100 2,300 600 2,300 2,400 2,700 2,100 2,200 4,000 2,700 3,300 4,500 3,900 4,000 10,600 3,100 3,500 3,400 11,900 -4,900 -700 1,800 3,900 2,800 600 2,900 2,300
営業キャッシュフロー 73,100 170,800 23,300 6,700 51,500 96,900 18,600 16,700 19,500 128,800 47,000 -33,700 96,200 160,700 1,100 -32,100 - 122,400 -10,200 -17,100 42,800 92,600 57,300 -42,800 60,200 123,300 19,900 -16,500 - 173,000 8,600 - 25,300 123,500 -20,300 -11,800 68,200 228,600 5,300 -45,400 -13,300 200,200 10,200 -14,300 160,200 3,000 -28,400 2,100 141,800 -22,600 -13,400 -65,600 87,900 4,800 -12,700 -4,100 186,900 21,800 -6,900 -37,000
資本的支出 -189,200 -16,700 -27,000 -22,800 -40,900 -30,000 -34,400 -34,500 -32,000 -36,500 -19,000 -27,600 -39,600 -25,000 -24,000 -34,500 -41,700 -41,700 -48,100 -64,600 -63,200 -43,800 -51,000 -53,900 -33,500 -21,000 -34,600 -25,400 -33,100 -23,000 -29,100 -20,100 -24,600 -21,500 -28,300 -21,800 -26,500 -25,300 -17,400 -20,200 -22,000 -18,200 -20,800 -14,500 -29,000 -25,400 -27,800 -19,900 -23,800 -35,200 -77,300 -35,300 -30,000 -28,000 -20,900 -21,800 -14,000 -18,000 -15,900 -22,800
投資キャッシュフロー -35,300 -72,400 -28,400 -19,000 -32,600 -30,300 -34,800 -34,800 -23,700 -31,400 -9,800 -27,500 -37,400 -13,400 -109,900 -24,200 - -41,700 -48,600 -65,000 -180,100 -44,500 -56,500 -55,300 -311,500 -22,300 -36,000 -26,500 - -23,600 -30,000 - -25,100 -21,800 -29,000 -22,400 -27,200 -25,900 -18,100 -21,200 -23,000 -16,200 34,100 -41,200 -47,200 35,300 -26,900 -20,100 -23,900 -56,300 -79,500 -36,000 -30,400 -28,600 -21,100 -22,200 -13,700 1,200 -15,300 -23,300
長期借入れによる収入 - - - - - - - 0 0 - - 0 - - - 0 0 - - 0 - - - 450,000 900 10,900 700 41,300 45,800 16,000 800 19,400 18,100 18,500 1,600 38,000 943,700 22,000 200 43,900 49,700 69,800 800 32,500 18,300 0 5,100 35,400 2,100 200,000 2,400 38,400 31,000 0 12,200 19,600 42,500 - - -
長期借入金の返済による支出 1,200 1,100 1,000 1,100 1,000 1,000 384,700 1,000 1,000 1,000 900 1,000 1,000 900 99,500 1,000 1,000 900 1,000 1,000 1,000 1,200 472,200 1,100 60,600 21,300 37,900 36,400 28,200 5,600 5,600 51,400 5,500 5,500 6,300 50,400 840,600 18,700 3,000 15,400 32,500 55,100 68,000 3,300 2,600 100,700 2,500 - - 302,600 2,900 1,200 36,800 32,300 8,300 1,600 10,700 - - -
財務キャッシュフロー -18,800 -14,000 -14,700 -15,800 -11,200 -17,200 -16,200 -17,500 -11,000 -18,900 -11,300 -16,300 -19,900 -19,200 123,900 -20,400 - -21,100 -23,200 -23,200 81,700 -28,700 6,700 437,700 -101,100 -130,100 -400 47,800 - -136,800 19,700 - -200 -90,000 22,000 42,200 -24,700 -122,800 -28,900 33,400 22,100 -140,300 -57,200 63,300 -89,200 -43,900 55,500 117,700 -14,800 -113,000 74,100 100,900 -55,600 -3,100 40,900 53,100 -169,900 5,300 3,200 47,100
フリーキャッシュフロー - - - -25,900 172,900 3,800 -22,800 -59,800
FCFマージン(%) - - - -8.4 35.0 1.8 -10.0 -15.1